Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.84% first-year return on $155k initial cash invested.
-18.84%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$2,578
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,578 income − $5,004 expenses = $2,426 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,578
Total Expenses
$5,004
Mortgage P&I
142%
$3,653
Property Taxes
16%
$418
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0