Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $152k initial cash invested.
-14.33%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,657
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $5,472 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,657
Total Expenses
$5,472
Mortgage P&I
98%
$3,572
Property Taxes
19%
$693
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0