Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.57% first-year return on $151k initial cash invested.
-22.57%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,392
Rent
-$2,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $5,241 expenses = $2,849 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,212
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,392
Total Expenses
$5,241
Mortgage P&I
153%
$3,669
Property Taxes
29%
$687
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0