Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $148k initial cash invested.
-13.57%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$3,553
Rent
-$1,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $5,224 expenses = $1,671 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,553
Total Expenses
$5,224
Mortgage P&I
100%
$3,567
Property Taxes
10%
$363
Home Insurance
7%
$250
HOA
3%
$120
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0