Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $151k initial cash invested.
-14.93%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,582
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,582 income − $5,460 expenses = $1,878 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,189
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,582
Total Expenses
$5,460
Mortgage P&I
101%
$3,625
Property Taxes
18%
$648
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0