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 $151k initial cash invested.
-14.46%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,279
Rent
-$1,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $5,098 expenses = $1,819 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%
$7,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,279
Total Expenses
$5,098
Mortgage P&I
110%
$3,596
Property Taxes
12%
$389
Home Insurance
8%
$252
HOA
0%
$8
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0