Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $151k initial cash invested.
-15.11%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,440
Rent
-$1,897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $5,337 expenses = $1,897 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,440
Total Expenses
$5,337
Mortgage P&I
103%
$3,545
Property Taxes
19%
$647
Home Insurance
7%
$251
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0