Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $151k initial cash invested.
-15.7%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,754
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,754 income − $5,724 expenses = $1,970 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,754
Total Expenses
$5,724
Mortgage P&I
96%
$3,613
Property Taxes
24%
$892
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0