Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.78% first-year return on $149k initial cash invested.
-24.78%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$2,354
Rent
-$3,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $5,433 expenses = $3,079 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,354
Total Expenses
$5,433
Mortgage P&I
163%
$3,839
Property Taxes
31%
$734
Home Insurance
11%
$248
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0