Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.3% first-year return on $153k initial cash invested.
-28.3%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,698
Rent
-$3,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,698 income − $5,297 expenses = $3,599 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%
$7,267
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,698
Total Expenses
$5,297
Mortgage P&I
217%
$3,690
Property Taxes
42%
$712
Home Insurance
27%
$453
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0