Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $151k initial cash invested.
-16.15%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,931
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $4,970 expenses = $2,039 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%
$7,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,931
Total Expenses
$4,970
Mortgage P&I
124%
$3,624
Property Taxes
5%
$156
Home Insurance
9%
$266
HOA
5%
$161
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0