Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.16% first-year return on $155k initial cash invested.
-21.16%
Cash On Cash
2.44%
Cap Rate
0.37
DSCR
$3,640
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $6,375 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$6,375
Mortgage P&I
111%
$4,055
Property Taxes
23%
$832
Home Insurance
7%
$262
HOA
8%
$280
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0