Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $154k initial cash invested.
-14.7%
Cash On Cash
3.64%
Cap Rate
0.57
DSCR
$3,948
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,948 income − $5,834 expenses = $1,886 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,948
Total Expenses
$5,834
Mortgage P&I
99%
$3,914
Property Taxes
16%
$632
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0