Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $152k initial cash invested.
-15.77%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,534
Rent
-$1,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,534 income − $5,530 expenses = $1,996 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,534
Total Expenses
$5,530
Mortgage P&I
103%
$3,623
Property Taxes
21%
$730
Home Insurance
7%
$258
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0