Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $154k initial cash invested.
-15.49%
Cash On Cash
3.66%
Cap Rate
0.56
DSCR
$3,927
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $5,909 expenses = $1,982 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,927
Total Expenses
$5,909
Mortgage P&I
102%
$4,018
Property Taxes
16%
$611
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0