Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $152k initial cash invested.
-16.74%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,668
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,668 income − $5,789 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,668
Total Expenses
$5,789
Mortgage P&I
99%
$3,642
Property Taxes
19%
$698
Home Insurance
7%
$256
HOA
7%
$240
Property Management
10%
$367
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0