Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $152k initial cash invested.
-15.93%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$3,630
Rent
-$2,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $5,647 expenses = $2,017 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,630
Total Expenses
$5,647
Mortgage P&I
99%
$3,598
Property Taxes
18%
$654
Home Insurance
7%
$255
HOA
5%
$195
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0