Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.31% first-year return on $149k initial cash invested.
-19.31%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$2,956
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $5,361 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,117
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,956
Total Expenses
$5,361
Mortgage P&I
125%
$3,701
Property Taxes
14%
$411
Home Insurance
9%
$254
HOA
8%
$226
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0