Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.87% first-year return on $152k initial cash invested.
-16.87%
Cash On Cash
2.85%
Cap Rate
0.46
DSCR
$2,930
Rent
-$2,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $5,064 expenses = $2,134 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,228
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$5,064
Mortgage P&I
126%
$3,704
Property Taxes
11%
$335
Home Insurance
9%
$264
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0