Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $154k initial cash invested.
-13.4%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,486
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $5,201 expenses = $1,715 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,316
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,486
Total Expenses
$5,201
Mortgage P&I
105%
$3,662
Property Taxes
11%
$378
Home Insurance
7%
$255
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0