Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $155k initial cash invested.
-16.98%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$2,720
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $4,919 expenses = $2,199 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$4,919
Mortgage P&I
134%
$3,651
Property Taxes
11%
$302
Home Insurance
10%
$259
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0