Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $148k initial cash invested.
-11.06%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$4,252
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $5,616 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,049
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,252
Total Expenses
$5,616
Mortgage P&I
84%
$3,583
Property Taxes
16%
$680
Home Insurance
6%
$247
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0