Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $149k initial cash invested.
-12.35%
Cash On Cash
3.84%
Cap Rate
0.63
DSCR
$4,189
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,189 income − $5,720 expenses = $1,531 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
$4,189
Total Expenses
$5,720
Mortgage P&I
86%
$3,590
Property Taxes
19%
$794
Home Insurance
6%
$248
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0