Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.84% first-year return on $148k initial cash invested.
-23.84%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$3,591
Rent
-$2,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $6,532 expenses = $2,941 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,591
Total Expenses
$6,532
Mortgage P&I
97%
$3,472
Property Taxes
11%
$380
Home Insurance
7%
$247
HOA
42%
$1,499
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0