Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.31% first-year return on $149k initial cash invested.
-18.31%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,259
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,259 income − $5,534 expenses = $2,275 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,259
Total Expenses
$5,534
Mortgage P&I
110%
$3,601
Property Taxes
24%
$797
Home Insurance
8%
$248
HOA
1%
$40
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0