Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $151k initial cash invested.
-16.44%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,752
Rent
-$2,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $4,815 expenses = $2,063 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,752
Total Expenses
$4,815
Mortgage P&I
129%
$3,550
Property Taxes
10%
$287
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0