Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $152k initial cash invested.
-17.48%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,431
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,431 income − $5,645 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,237
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,431
Total Expenses
$5,645
Mortgage P&I
106%
$3,636
Property Taxes
24%
$824
Home Insurance
8%
$262
HOA
1%
$30
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0