Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $148k initial cash invested.
-13.75%
Cash On Cash
4.15%
Cap Rate
0.63
DSCR
$5,592
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,592 income − $7,284 expenses = $1,692 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,592
Total Expenses
$7,284
Mortgage P&I
69%
$3,846
Property Taxes
12%
$651
Home Insurance
5%
$262
HOA
19%
$1,070
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$336
Maintenance
5%
$280
Other
0%
$0