Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $154k initial cash invested.
-15.46%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$3,578
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $5,566 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,578
Total Expenses
$5,566
Mortgage P&I
105%
$3,744
Property Taxes
12%
$437
Home Insurance
7%
$262
HOA
5%
$192
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0