Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $153k initial cash invested.
-14.46%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$3,873
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $5,712 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,873
Total Expenses
$5,712
Mortgage P&I
98%
$3,786
Property Taxes
17%
$663
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0