Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.31% first-year return on $152k initial cash invested.
-16.31%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$3,620
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $5,681 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,620
Total Expenses
$5,681
Mortgage P&I
101%
$3,669
Property Taxes
24%
$861
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0