Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $154k initial cash invested.
-17.49%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,396
Rent
-$2,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,396 income − $5,645 expenses = $2,249 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,396
Total Expenses
$5,645
Mortgage P&I
110%
$3,720
Property Taxes
21%
$713
Home Insurance
8%
$257
HOA
2%
$71
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0