Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $149k initial cash invested.
-15.44%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$3,604
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $5,525 expenses = $1,921 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,111
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,604
Total Expenses
$5,525
Mortgage P&I
100%
$3,586
Property Taxes
21%
$749
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0