Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $153k initial cash invested.
-13.36%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$3,634
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $5,339 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,634
Total Expenses
$5,339
Mortgage P&I
101%
$3,685
Property Taxes
12%
$454
Home Insurance
7%
$255
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0