Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.39% first-year return on $151k initial cash invested.
-13.39%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$3,391
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,391 income − $5,080 expenses = $1,689 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,391
Total Expenses
$5,080
Mortgage P&I
108%
$3,657
Property Taxes
8%
$279
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$203
Maintenance
5%
$170
Other
0%
$0