Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $154k initial cash invested.
-19.9%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,783
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,783 income − $5,333 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,783
Total Expenses
$5,333
Mortgage P&I
130%
$3,620
Property Taxes
24%
$658
Home Insurance
9%
$259
HOA
3%
$73
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0