Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $151k initial cash invested.
-17.15%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$2,663
Rent
-$2,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,663 income − $4,824 expenses = $2,161 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,663
Total Expenses
$4,824
Mortgage P&I
134%
$3,574
Property Taxes
11%
$306
Home Insurance
9%
$252
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0