Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.61% first-year return on $148k initial cash invested.
-17.61%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,519
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $5,691 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,047
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,519
Total Expenses
$5,691
Mortgage P&I
100%
$3,534
Property Taxes
21%
$727
Home Insurance
7%
$245
HOA
8%
$270
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0