Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.86% first-year return on $154k initial cash invested.
-20.86%
Cash On Cash
2.51%
Cap Rate
0.38
DSCR
$3,442
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $6,125 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,442
Total Expenses
$6,125
Mortgage P&I
118%
$4,049
Property Taxes
15%
$525
Home Insurance
8%
$262
HOA
11%
$394
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0