Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.7% first-year return on $155k initial cash invested.
-11.7%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$3,659
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $5,170 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,659
Total Expenses
$5,170
Mortgage P&I
101%
$3,689
Property Taxes
7%
$271
Home Insurance
7%
$258
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0