Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $149k initial cash invested.
-16.55%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$3,290
Rent
-$2,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $5,350 expenses = $2,060 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
$3,290
Total Expenses
$5,350
Mortgage P&I
109%
$3,589
Property Taxes
19%
$618
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0