Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $151k initial cash invested.
-17.78%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$2,980
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $5,223 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$5,223
Mortgage P&I
129%
$3,852
Property Taxes
12%
$368
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0