Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.07% first-year return on $153k initial cash invested.
-22.07%
Cash On Cash
1.74%
Cap Rate
0.28
DSCR
$3,216
Rent
-$2,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $6,022 expenses = $2,806 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,216
Total Expenses
$6,022
Mortgage P&I
115%
$3,697
Property Taxes
38%
$1,232
Home Insurance
8%
$256
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0