Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.93% first-year return on $151k initial cash invested.
-20.93%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$2,035
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $4,672 expenses = $2,637 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%
$7,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,035
Total Expenses
$4,672
Mortgage P&I
179%
$3,640
Property Taxes
12%
$250
Home Insurance
12%
$252
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0