Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.37% first-year return on $155k initial cash invested.
-22.37%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$2,739
Rent
-$2,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $5,625 expenses = $2,886 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,739
Total Expenses
$5,625
Mortgage P&I
139%
$3,803
Property Taxes
29%
$795
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0