Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $151k initial cash invested.
-15.28%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,994
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $5,915 expenses = $1,921 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,994
Total Expenses
$5,915
Mortgage P&I
91%
$3,641
Property Taxes
25%
$980
Home Insurance
6%
$255
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0