Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $151k initial cash invested.
-23.23%
Cash On Cash
1.86%
Cap Rate
0.29
DSCR
$2,568
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,568 income − $5,498 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,568
Total Expenses
$5,498
Mortgage P&I
153%
$3,919
Property Taxes
25%
$653
Home Insurance
10%
$259
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0