Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $155k initial cash invested.
-15.96%
Cash On Cash
3.43%
Cap Rate
0.53
DSCR
$3,917
Rent
-$2,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,917 income − $5,974 expenses = $2,057 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,917
Total Expenses
$5,974
Mortgage P&I
101%
$3,968
Property Taxes
19%
$725
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0