Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $154k initial cash invested.
-15.32%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,665
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $5,634 expenses = $1,969 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,665
Total Expenses
$5,634
Mortgage P&I
101%
$3,688
Property Taxes
20%
$732
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0