Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $154k initial cash invested.
-18.12%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$3,295
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,295 income − $5,619 expenses = $2,324 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,295
Total Expenses
$5,619
Mortgage P&I
111%
$3,652
Property Taxes
25%
$838
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0