Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.89% first-year return on $151k initial cash invested.
-19.89%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$2,749
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,749 income − $5,258 expenses = $2,509 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,749
Total Expenses
$5,258
Mortgage P&I
130%
$3,569
Property Taxes
25%
$690
Home Insurance
10%
$285
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0