Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $153k initial cash invested.
-16.74%
Cash On Cash
3.15%
Cap Rate
0.5
DSCR
$3,960
Rent
-$2,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,960 income − $6,101 expenses = $2,141 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,960
Total Expenses
$6,101
Mortgage P&I
97%
$3,860
Property Taxes
24%
$949
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0