Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $151k initial cash invested.
-14.96%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$3,201
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,201 income − $5,083 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,201
Total Expenses
$5,083
Mortgage P&I
113%
$3,626
Property Taxes
12%
$371
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0