Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $152k initial cash invested.
-19.97%
Cash On Cash
2.61%
Cap Rate
0.4
DSCR
$3,317
Rent
-$2,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,317 income − $5,853 expenses = $2,536 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,317
Total Expenses
$5,853
Mortgage P&I
119%
$3,951
Property Taxes
21%
$692
Home Insurance
8%
$257
HOA
3%
$90
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0