Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.96% first-year return on $148k initial cash invested.
-10.96%
Cash On Cash
3.97%
Cap Rate
0.68
DSCR
$4,789
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,789 income − $6,141 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,789
Total Expenses
$6,141
Mortgage P&I
72%
$3,448
Property Taxes
21%
$1,019
Home Insurance
5%
$247
HOA
4%
$183
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0