Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.35% first-year return on $149k initial cash invested.
-28.35%
Cash On Cash
0.73%
Cap Rate
0.11
DSCR
$1,712
Rent
-$3,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,712 income − $5,221 expenses = $3,509 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$141k
Closing costs
1%
$7,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,712
Total Expenses
$5,221
Mortgage P&I
225%
$3,852
Property Taxes
39%
$673
Home Insurance
15%
$250
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0