Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.9% first-year return on $155k initial cash invested.
-26.9%
Cash On Cash
1.11%
Cap Rate
0.17
DSCR
$2,088
Rent
-$3,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $5,568 expenses = $3,480 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,088
Total Expenses
$5,568
Mortgage P&I
194%
$4,058
Property Taxes
34%
$706
Home Insurance
13%
$262
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0