Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.98% first-year return on $153k initial cash invested.
-19.98%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$2,073
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $4,619 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,073
Total Expenses
$4,619
Mortgage P&I
171%
$3,552
Property Taxes
13%
$266
Home Insurance
13%
$262
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0