Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.96% first-year return on $154k initial cash invested.
-16.96%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,062
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $5,234 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,318
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,062
Total Expenses
$5,234
Mortgage P&I
117%
$3,569
Property Taxes
20%
$598
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0