Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $154k initial cash invested.
-19.27%
Cash On Cash
2.82%
Cap Rate
0.43
DSCR
$3,656
Rent
-$2,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $6,123 expenses = $2,467 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,656
Total Expenses
$6,123
Mortgage P&I
109%
$4,001
Property Taxes
25%
$909
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0