Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.03% first-year return on $151k initial cash invested.
-22.03%
Cash On Cash
2.3%
Cap Rate
0.34
DSCR
$2,974
Rent
-$2,771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $5,745 expenses = $2,771 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,974
Total Expenses
$5,745
Mortgage P&I
134%
$3,999
Property Taxes
24%
$714
Home Insurance
9%
$259
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0