Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.6% first-year return on $151k initial cash invested.
-22.6%
Cash On Cash
1.77%
Cap Rate
0.28
DSCR
$2,034
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $4,884 expenses = $2,850 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,034
Total Expenses
$4,884
Mortgage P&I
187%
$3,810
Property Taxes
14%
$283
Home Insurance
13%
$262
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0