Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.08% first-year return on $153k initial cash invested.
-22.08%
Cash On Cash
2.21%
Cap Rate
0.34
DSCR
$3,192
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $6,007 expenses = $2,815 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,192
Total Expenses
$6,007
Mortgage P&I
125%
$3,999
Property Taxes
20%
$623
Home Insurance
8%
$245
HOA
10%
$309
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0