Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.65% first-year return on $152k initial cash invested.
-21.65%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$2,886
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,886 income − $5,636 expenses = $2,750 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,886
Total Expenses
$5,636
Mortgage P&I
133%
$3,834
Property Taxes
27%
$786
Home Insurance
9%
$266
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0