Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $153k initial cash invested.
-13.81%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$3,832
Rent
-$1,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,832 income − $5,589 expenses = $1,757 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,832
Total Expenses
$5,589
Mortgage P&I
96%
$3,665
Property Taxes
18%
$682
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0