Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $153k initial cash invested.
-15.67%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,805
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,805 income − $5,804 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,805
Total Expenses
$5,804
Mortgage P&I
96%
$3,651
Property Taxes
24%
$906
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0