Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $151k initial cash invested.
-18.29%
Cash On Cash
2.75%
Cap Rate
0.44
DSCR
$3,410
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,410 income − $5,706 expenses = $2,296 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,175
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,410
Total Expenses
$5,706
Mortgage P&I
111%
$3,771
Property Taxes
22%
$761
Home Insurance
7%
$252
HOA
1%
$36
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0