Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $155k initial cash invested.
-21.74%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,705
Rent
-$2,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,705 income − $5,517 expenses = $2,812 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,705
Total Expenses
$5,517
Mortgage P&I
139%
$3,754
Property Taxes
30%
$802
Home Insurance
10%
$259
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0