Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $151k initial cash invested.
-17.39%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$4,049
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,049 income − $6,240 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,049
Total Expenses
$6,240
Mortgage P&I
90%
$3,652
Property Taxes
25%
$1,019
Home Insurance
6%
$252
HOA
7%
$265
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0