Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.99% first-year return on $155k initial cash invested.
-14.99%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$4,212
Rent
-$1,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,212 income − $6,144 expenses = $1,932 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,212
Total Expenses
$6,144
Mortgage P&I
87%
$3,667
Property Taxes
21%
$874
Home Insurance
6%
$262
HOA
6%
$245
Property Management
10%
$421
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0