Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $154k initial cash invested.
-13.76%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$3,646
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $5,410 expenses = $1,764 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,646
Total Expenses
$5,410
Mortgage P&I
102%
$3,705
Property Taxes
14%
$495
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0