Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $149k initial cash invested.
-17.33%
Cash On Cash
3.25%
Cap Rate
0.49
DSCR
$3,416
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $5,562 expenses = $2,146 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,078
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,416
Total Expenses
$5,562
Mortgage P&I
114%
$3,890
Property Taxes
15%
$529
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0