Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.55% first-year return on $154k initial cash invested.
-17.55%
Cash On Cash
3.07%
Cap Rate
0.47
DSCR
$3,399
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,399 income − $5,654 expenses = $2,255 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,399
Total Expenses
$5,654
Mortgage P&I
117%
$3,965
Property Taxes
16%
$539
Home Insurance
8%
$266
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0