Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $154k initial cash invested.
-18.39%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$3,159
Rent
-$2,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $5,518 expenses = $2,359 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,159
Total Expenses
$5,518
Mortgage P&I
119%
$3,758
Property Taxes
21%
$677
Home Insurance
8%
$261
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0