Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $154k initial cash invested.
-2.92%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$5,125
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,125 income − $5,501 expenses = $376 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,125
Total Expenses
$5,501
Mortgage P&I
71%
$3,662
Property Taxes
4%
$192
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$512
CapEx
5%
$256
Vacancy
6%
$308
Maintenance
5%
$256
Other
0%
$0