Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.19% first-year return on $149k initial cash invested.
-16.19%
Cash On Cash
3.42%
Cap Rate
0.52
DSCR
$3,604
Rent
-$2,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $5,609 expenses = $2,005 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,604
Total Expenses
$5,609
Mortgage P&I
107%
$3,842
Property Taxes
16%
$586
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0