Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $151k initial cash invested.
-17.32%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$2,768
Rent
-$2,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,768 income − $4,946 expenses = $2,178 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,768
Total Expenses
$4,946
Mortgage P&I
135%
$3,726
Property Taxes
9%
$239
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0