Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $152k initial cash invested.
-18.14%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$3,295
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,295 income − $5,587 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,295
Total Expenses
$5,587
Mortgage P&I
112%
$3,681
Property Taxes
24%
$794
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0