Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $153k initial cash invested.
-20.67%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,298
Rent
-$2,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,298 income − $4,926 expenses = $2,628 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,298
Total Expenses
$4,926
Mortgage P&I
161%
$3,701
Property Taxes
16%
$370
Home Insurance
11%
$257
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0