Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $155k initial cash invested.
-16.62%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,909
Rent
-$2,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $6,053 expenses = $2,144 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,909
Total Expenses
$6,053
Mortgage P&I
94%
$3,685
Property Taxes
19%
$730
Home Insurance
7%
$262
HOA
9%
$360
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$235
Maintenance
5%
$195
Other
0%
$0