Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $148k initial cash invested.
-19.14%
Cash On Cash
2.35%
Cap Rate
0.39
DSCR
$3,444
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,444 income − $5,807 expenses = $2,363 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,444
Total Expenses
$5,807
Mortgage P&I
104%
$3,571
Property Taxes
23%
$806
Home Insurance
7%
$250
HOA
8%
$285
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0