Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $148k initial cash invested.
-11.86%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$3,993
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $5,455 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,993
Total Expenses
$5,455
Mortgage P&I
89%
$3,536
Property Taxes
16%
$626
Home Insurance
6%
$254
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0