Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.11% first-year return on $153k initial cash invested.
-19.11%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$2,672
Rent
-$2,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,672 income − $5,101 expenses = $2,429 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,672
Total Expenses
$5,101
Mortgage P&I
135%
$3,595
Property Taxes
12%
$332
Home Insurance
10%
$262
HOA
8%
$217
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0