Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $155k initial cash invested.
-19.02%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,922
Rent
-$2,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,922 income − $5,380 expenses = $2,458 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,922
Total Expenses
$5,380
Mortgage P&I
129%
$3,764
Property Taxes
10%
$281
Home Insurance
9%
$262
HOA
11%
$314
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0