Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.13% first-year return on $151k initial cash invested.
-16.13%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$2,669
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $4,702 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,669
Total Expenses
$4,702
Mortgage P&I
138%
$3,678
Property Taxes
5%
$121
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0