Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $155k initial cash invested.
-15.52%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$3,892
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,892 income − $5,898 expenses = $2,006 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,892
Total Expenses
$5,898
Mortgage P&I
97%
$3,767
Property Taxes
22%
$852
Home Insurance
7%
$266
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0