Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $151k initial cash invested.
-17.75%
Cash On Cash
3.21%
Cap Rate
0.48
DSCR
$3,331
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,331 income − $5,563 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,331
Total Expenses
$5,563
Mortgage P&I
120%
$3,990
Property Taxes
11%
$354
Home Insurance
7%
$241
HOA
3%
$111
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0