Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $151k initial cash invested.
-17.6%
Cash On Cash
2.63%
Cap Rate
0.43
DSCR
$3,162
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $5,373 expenses = $2,211 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,180
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,162
Total Expenses
$5,373
Mortgage P&I
115%
$3,626
Property Taxes
21%
$665
Home Insurance
8%
$260
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0