Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.54% first-year return on $155k initial cash invested.
-24.54%
Cash On Cash
1.43%
Cap Rate
0.22
DSCR
$2,602
Rent
-$3,162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,602 income − $5,764 expenses = $3,162 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,602
Total Expenses
$5,764
Mortgage P&I
150%
$3,908
Property Taxes
16%
$412
Home Insurance
10%
$262
HOA
19%
$506
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0