Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.71% first-year return on $149k initial cash invested.
-20.71%
Cash On Cash
2.55%
Cap Rate
0.38
DSCR
$2,751
Rent
-$2,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $5,322 expenses = $2,571 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,095
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,751
Total Expenses
$5,322
Mortgage P&I
143%
$3,943
Property Taxes
15%
$401
Home Insurance
9%
$254
HOA
0%
$8
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0