Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.86% first-year return on $155k initial cash invested.
-18.86%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$3,616
Rent
-$2,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,616 income − $6,046 expenses = $2,430 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,616
Total Expenses
$6,046
Mortgage P&I
105%
$3,782
Property Taxes
21%
$751
Home Insurance
7%
$262
HOA
9%
$310
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0