Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.41% first-year return on $149k initial cash invested.
-20.41%
Cash On Cash
2.84%
Cap Rate
0.42
DSCR
$3,794
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,794 income − $6,327 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,794
Total Expenses
$6,327
Mortgage P&I
106%
$4,019
Property Taxes
19%
$702
Home Insurance
7%
$252
HOA
10%
$367
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0