Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.69% first-year return on $152k initial cash invested.
-19.69%
Cash On Cash
2.22%
Cap Rate
0.36
DSCR
$2,478
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,478 income − $4,970 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,478
Total Expenses
$4,970
Mortgage P&I
150%
$3,707
Property Taxes
14%
$356
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0