Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.08% first-year return on $154k initial cash invested.
-19.08%
Cash On Cash
2.01%
Cap Rate
0.35
DSCR
$2,608
Rent
-$2,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $5,059 expenses = $2,451 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,608
Total Expenses
$5,059
Mortgage P&I
136%
$3,549
Property Taxes
22%
$571
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0