Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $151k initial cash invested.
-13.4%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,366
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $5,051 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,366
Total Expenses
$5,051
Mortgage P&I
107%
$3,601
Property Taxes
9%
$317
Home Insurance
8%
$258
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0