Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $151k initial cash invested.
-17.25%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$2,442
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $4,613 expenses = $2,171 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$4,613
Mortgage P&I
146%
$3,570
Property Taxes
6%
$156
Home Insurance
10%
$252
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0