Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $151k initial cash invested.
-16.67%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,866
Rent
-$2,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,866 income − $5,963 expenses = $2,097 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,866
Total Expenses
$5,963
Mortgage P&I
95%
$3,657
Property Taxes
27%
$1,039
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0