Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $153k initial cash invested.
-14.99%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$3,489
Rent
-$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $5,402 expenses = $1,913 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,489
Total Expenses
$5,402
Mortgage P&I
102%
$3,555
Property Taxes
18%
$639
Home Insurance
7%
$259
HOA
1%
$43
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0