Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.24% first-year return on $151k initial cash invested.
-27.24%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$1,791
Rent
-$3,417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $5,208 expenses = $3,417 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,167
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$5,208
Mortgage P&I
205%
$3,670
Property Taxes
35%
$624
Home Insurance
21%
$368
HOA
4%
$80
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0