Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.66% first-year return on $154k initial cash invested.
-16.66%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,700
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,700 income − $4,833 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$4,833
Mortgage P&I
134%
$3,631
Property Taxes
9%
$238
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0