Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $149k initial cash invested.
-12.56%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$4,342
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $5,905 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,109
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,342
Total Expenses
$5,905
Mortgage P&I
83%
$3,616
Property Taxes
20%
$863
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0