Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.4% first-year return on $151k initial cash invested.
-20.4%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$3,034
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $5,604 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$5,604
Mortgage P&I
120%
$3,645
Property Taxes
28%
$859
Home Insurance
9%
$261
HOA
2%
$50
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0