Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.72% first-year return on $154k initial cash invested.
-22.72%
Cash On Cash
1.8%
Cap Rate
0.28
DSCR
$2,619
Rent
-$2,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $5,544 expenses = $2,925 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,619
Total Expenses
$5,544
Mortgage P&I
149%
$3,895
Property Taxes
27%
$706
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0