Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.06% first-year return on $155k initial cash invested.
-26.06%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$1,052
Rent
-$3,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,052 income − $4,427 expenses = $3,375 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,052
Total Expenses
$4,427
Mortgage P&I
349%
$3,671
Property Taxes
21%
$223
Home Insurance
25%
$259
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0