Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.19% first-year return on $155k initial cash invested.
-16.19%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$3,408
Rent
-$2,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $5,501 expenses = $2,093 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,408
Total Expenses
$5,501
Mortgage P&I
107%
$3,636
Property Taxes
21%
$718
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0