Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $151k initial cash invested.
-17.6%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,602
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $4,819 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$4,819
Mortgage P&I
139%
$3,612
Property Taxes
9%
$234
Home Insurance
10%
$252
HOA
2%
$45
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0