Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $153k initial cash invested.
-15.63%
Cash On Cash
3.51%
Cap Rate
0.54
DSCR
$3,885
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $5,878 expenses = $1,993 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,885
Total Expenses
$5,878
Mortgage P&I
101%
$3,932
Property Taxes
18%
$681
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0