Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $152k initial cash invested.
-13.64%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$3,581
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,581 income − $5,305 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,581
Total Expenses
$5,305
Mortgage P&I
103%
$3,702
Property Taxes
12%
$427
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0