Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $153k initial cash invested.
-20.95%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$4,985
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,985 income − $7,656 expenses = $2,671 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,985
Total Expenses
$7,656
Mortgage P&I
75%
$3,736
Property Taxes
25%
$1,248
Home Insurance
9%
$448
HOA
19%
$929
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0