Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.56% first-year return on $151k initial cash invested.
-22.56%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$3,421
Rent
-$2,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $6,259 expenses = $2,838 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
$3,421
Total Expenses
$6,259
Mortgage P&I
106%
$3,612
Property Taxes
44%
$1,506
Home Insurance
7%
$252
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0