Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $151k initial cash invested.
-12.28%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$3,298
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,298 income − $4,848 expenses = $1,550 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,298
Total Expenses
$4,848
Mortgage P&I
110%
$3,615
Property Taxes
3%
$113
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0