Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $149k initial cash invested.
-17.25%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,757
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,757 income − $5,895 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,081
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,757
Total Expenses
$5,895
Mortgage P&I
96%
$3,596
Property Taxes
29%
$1,075
Home Insurance
7%
$247
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0