Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.09% first-year return on $153k initial cash invested.
-19.09%
Cash On Cash
2.61%
Cap Rate
0.41
DSCR
$2,794
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,794 income − $5,235 expenses = $2,441 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,794
Total Expenses
$5,235
Mortgage P&I
139%
$3,892
Property Taxes
13%
$354
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0