Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $149k initial cash invested.
-14.37%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$4,116
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $5,898 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,084
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,116
Total Expenses
$5,898
Mortgage P&I
95%
$3,895
Property Taxes
15%
$607
Home Insurance
6%
$257
HOA
2%
$68
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0