Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $153k initial cash invested.
-17.84%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$3,047
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,047 income − $5,319 expenses = $2,272 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,277
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,047
Total Expenses
$5,319
Mortgage P&I
131%
$3,979
Property Taxes
9%
$266
Home Insurance
8%
$257
HOA
1%
$25
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0