Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $155k initial cash invested.
-16.16%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,497
Rent
-$2,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,497 income − $5,581 expenses = $2,084 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,497
Total Expenses
$5,581
Mortgage P&I
105%
$3,664
Property Taxes
21%
$745
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0