Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.58% first-year return on $151k initial cash invested.
-28.58%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$1,258
Rent
-$3,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $4,864 expenses = $3,606 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,258
Total Expenses
$4,864
Mortgage P&I
284%
$3,570
Property Taxes
56%
$705
Home Insurance
21%
$262
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0