Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $152k initial cash invested.
-18.95%
Cash On Cash
2.8%
Cap Rate
0.43
DSCR
$3,318
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,318 income − $5,711 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,318
Total Expenses
$5,711
Mortgage P&I
118%
$3,912
Property Taxes
21%
$682
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0