Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $153k initial cash invested.
-17.65%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$3,564
Rent
-$2,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,564 income − $5,811 expenses = $2,247 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,564
Total Expenses
$5,811
Mortgage P&I
103%
$3,666
Property Taxes
26%
$943
Home Insurance
7%
$255
HOA
1%
$21
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0