Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.46% first-year return on $153k initial cash invested.
-23.46%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,457
Rent
-$3,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $5,457 expenses = $3,000 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,457
Total Expenses
$5,457
Mortgage P&I
149%
$3,669
Property Taxes
14%
$343
Home Insurance
11%
$266
HOA
22%
$540
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0