Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.77% first-year return on $148k initial cash invested.
-12.77%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,487
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $5,066 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,487
Total Expenses
$5,066
Mortgage P&I
104%
$3,632
Property Taxes
8%
$274
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0