Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $152k initial cash invested.
-17.74%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,553
Rent
-$2,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,553 income − $4,800 expenses = $2,247 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,238
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,553
Total Expenses
$4,800
Mortgage P&I
143%
$3,646
Property Taxes
9%
$228
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$255
CapEx
5%
$128
Vacancy
6%
$153
Maintenance
5%
$128
Other
0%
$0