Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.16% first-year return on $148k initial cash invested.
-11.16%
Cash On Cash
4.25%
Cap Rate
0.68
DSCR
$3,790
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $5,168 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,790
Total Expenses
$5,168
Mortgage P&I
97%
$3,686
Property Taxes
5%
$199
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$227
Maintenance
5%
$190
Other
0%
$0