Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $148k initial cash invested.
-16.46%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,412
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,412 income − $5,444 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,412
Total Expenses
$5,444
Mortgage P&I
103%
$3,529
Property Taxes
23%
$782
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0