Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.26% first-year return on $153k initial cash invested.
-19.26%
Cash On Cash
2.11%
Cap Rate
0.36
DSCR
$2,611
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,611 income − $5,063 expenses = $2,452 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,611
Total Expenses
$5,063
Mortgage P&I
138%
$3,602
Property Taxes
21%
$536
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0