Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.63% first-year return on $154k initial cash invested.
-21.63%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,693
Rent
-$2,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,693 income − $5,469 expenses = $2,776 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,693
Total Expenses
$5,469
Mortgage P&I
139%
$3,731
Property Taxes
28%
$766
Home Insurance
10%
$271
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0