Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.5% first-year return on $149k initial cash invested.
-11.5%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,529
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $4,958 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,529
Total Expenses
$4,958
Mortgage P&I
100%
$3,531
Property Taxes
7%
$262
Home Insurance
7%
$248
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0