Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.05% first-year return on $155k initial cash invested.
-21.05%
Cash On Cash
2.36%
Cap Rate
0.36
DSCR
$3,061
Rent
-$2,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $5,779 expenses = $2,718 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,061
Total Expenses
$5,779
Mortgage P&I
131%
$4,017
Property Taxes
23%
$704
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0