Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $152k initial cash invested.
-18.36%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,001
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,001 income − $5,333 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,001
Total Expenses
$5,333
Mortgage P&I
123%
$3,698
Property Taxes
20%
$598
Home Insurance
9%
$257
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0