Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.96% first-year return on $155k initial cash invested.
-25.96%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$2,646
Rent
-$3,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $5,996 expenses = $3,350 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,646
Total Expenses
$5,996
Mortgage P&I
146%
$3,871
Property Taxes
42%
$1,122
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0