Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $153k initial cash invested.
-16%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$2,671
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,671 income − $4,710 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,281
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,671
Total Expenses
$4,710
Mortgage P&I
134%
$3,583
Property Taxes
6%
$170
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0