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
2.96%
Cap Rate
0.49
DSCR
$3,602
Rent
-$2,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $5,670 expenses = $2,068 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,602
Total Expenses
$5,670
Mortgage P&I
102%
$3,672
Property Taxes
18%
$662
Home Insurance
8%
$275
HOA
3%
$125
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0