Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.9% first-year return on $151k initial cash invested.
-23.9%
Cash On Cash
1.78%
Cap Rate
0.27
DSCR
$3,065
Rent
-$3,007
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $6,072 expenses = $3,007 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,065
Total Expenses
$6,072
Mortgage P&I
128%
$3,920
Property Taxes
29%
$904
Home Insurance
8%
$252
HOA
7%
$200
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0