Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.84% first-year return on $151k initial cash invested.
-15.84%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$3,458
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,455 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,458
Total Expenses
$5,455
Mortgage P&I
105%
$3,634
Property Taxes
16%
$566
Home Insurance
7%
$256
HOA
3%
$100
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0