Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.49% first-year return on $149k initial cash invested.
-9.49%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$4,108
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,108 income − $5,289 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,108
Total Expenses
$5,289
Mortgage P&I
86%
$3,528
Property Taxes
11%
$432
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0