Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $149k initial cash invested.
-17.54%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$3,552
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $5,723 expenses = $2,171 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$141k
Closing costs
1%
$7,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,552
Total Expenses
$5,723
Mortgage P&I
105%
$3,715
Property Taxes
19%
$657
Home Insurance
7%
$244
HOA
5%
$183
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0