Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $155k initial cash invested.
-16.74%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$2,948
Rent
-$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,948 income − $5,116 expenses = $2,168 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,948
Total Expenses
$5,116
Mortgage P&I
124%
$3,656
Property Taxes
13%
$370
Home Insurance
9%
$262
HOA
2%
$62
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0