Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.13% first-year return on $155k initial cash invested.
-15.13%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$3,783
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $5,737 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,783
Total Expenses
$5,737
Mortgage P&I
100%
$3,782
Property Taxes
19%
$717
Home Insurance
7%
$255
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0