Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.67% first-year return on $151k initial cash invested.
-12.67%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,934
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $5,523 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,934
Total Expenses
$5,523
Mortgage P&I
92%
$3,627
Property Taxes
16%
$645
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0