Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.26% first-year return on $151k initial cash invested.
-25.26%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$2,069
Rent
-$3,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,069 income − $5,252 expenses = $3,183 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
$2,069
Total Expenses
$5,252
Mortgage P&I
176%
$3,645
Property Taxes
38%
$791
Home Insurance
12%
$252
HOA
1%
$27
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0