Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $153k initial cash invested.
-17.75%
Cash On Cash
2.89%
Cap Rate
0.46
DSCR
$3,416
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,416 income − $5,673 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,416
Total Expenses
$5,673
Mortgage P&I
112%
$3,835
Property Taxes
20%
$692
Home Insurance
8%
$257
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0