Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.5% first-year return on $148k initial cash invested.
-13.5%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,358
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $5,025 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,358
Total Expenses
$5,025
Mortgage P&I
105%
$3,516
Property Taxes
12%
$388
Home Insurance
7%
$248
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0