Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.39% first-year return on $148k initial cash invested.
-25.39%
Cash On Cash
1.37%
Cap Rate
0.21
DSCR
$1,970
Rent
-$3,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $5,092 expenses = $3,122 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$5,092
Mortgage P&I
194%
$3,829
Property Taxes
25%
$496
Home Insurance
13%
$256
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0