Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $154k initial cash invested.
-18.77%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$3,258
Rent
-$2,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,258 income − $5,669 expenses = $2,411 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,258
Total Expenses
$5,669
Mortgage P&I
116%
$3,769
Property Taxes
24%
$777
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0