Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.25% first-year return on $148k initial cash invested.
-20.25%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,412
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,412 income − $4,901 expenses = $2,489 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$140k
Closing costs
1%
$7,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,412
Total Expenses
$4,901
Mortgage P&I
144%
$3,481
Property Taxes
20%
$480
Home Insurance
13%
$312
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0