Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.35% first-year return on $155k initial cash invested.
-12.35%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,676
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $5,272 expenses = $1,596 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,676
Total Expenses
$5,272
Mortgage P&I
101%
$3,713
Property Taxes
9%
$333
Home Insurance
7%
$269
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0