Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $152k initial cash invested.
-18.23%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$2,706
Rent
-$2,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,706 income − $5,015 expenses = $2,309 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,706
Total Expenses
$5,015
Mortgage P&I
137%
$3,716
Property Taxes
11%
$294
Home Insurance
10%
$262
HOA
1%
$40
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0