Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $154k initial cash invested.
-16.54%
Cash On Cash
2.96%
Cap Rate
0.48
DSCR
$3,527
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $5,657 expenses = $2,130 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,527
Total Expenses
$5,657
Mortgage P&I
107%
$3,771
Property Taxes
20%
$701
Home Insurance
8%
$268
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0