Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.12% first-year return on $149k initial cash invested.
-16.12%
Cash On Cash
3.46%
Cap Rate
0.53
DSCR
$3,690
Rent
-$2,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,690 income − $5,697 expenses = $2,007 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,690
Total Expenses
$5,697
Mortgage P&I
105%
$3,872
Property Taxes
17%
$639
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0