Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $153k initial cash invested.
-16.32%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,045
Rent
-$2,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,045 income − $5,126 expenses = $2,081 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,045
Total Expenses
$5,126
Mortgage P&I
120%
$3,655
Property Taxes
14%
$418
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0