Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $151k initial cash invested.
-17.57%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$3,551
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,551 income − $5,765 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,551
Total Expenses
$5,765
Mortgage P&I
110%
$3,911
Property Taxes
19%
$678
Home Insurance
7%
$252
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0