Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.86% first-year return on $149k initial cash invested.
-20.86%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$1,987
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $4,573 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,987
Total Expenses
$4,573
Mortgage P&I
179%
$3,561
Property Taxes
11%
$226
Home Insurance
13%
$262
HOA
0%
$8
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0