Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $148k initial cash invested.
-15.36%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,415
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $5,313 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,060
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,415
Total Expenses
$5,313
Mortgage P&I
104%
$3,536
Property Taxes
19%
$638
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0