Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $151k initial cash invested.
-16.22%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$2,901
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $4,936 expenses = $2,035 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,901
Total Expenses
$4,936
Mortgage P&I
129%
$3,753
Property Taxes
6%
$167
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0