Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.68% first-year return on $155k initial cash invested.
-16.68%
Cash On Cash
2.88%
Cap Rate
0.47
DSCR
$3,654
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $5,809 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,654
Total Expenses
$5,809
Mortgage P&I
102%
$3,742
Property Taxes
23%
$853
Home Insurance
7%
$264
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0