Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.23% first-year return on $148k initial cash invested.
-9.23%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$3,907
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,907 income − $5,046 expenses = $1,139 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%
$7,048
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,907
Total Expenses
$5,046
Mortgage P&I
90%
$3,534
Property Taxes
6%
$225
Home Insurance
7%
$255
HOA
0%
$17
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0