Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $151k initial cash invested.
-16.8%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$3,434
Rent
-$2,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,434 income − $5,549 expenses = $2,115 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,434
Total Expenses
$5,549
Mortgage P&I
109%
$3,744
Property Taxes
18%
$613
Home Insurance
7%
$255
HOA
1%
$44
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0