Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.13% first-year return on $153k initial cash invested.
-21.13%
Cash On Cash
2.16%
Cap Rate
0.34
DSCR
$2,620
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $5,309 expenses = $2,689 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,271
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$5,309
Mortgage P&I
148%
$3,865
Property Taxes
15%
$393
Home Insurance
10%
$262
HOA
4%
$108
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0