Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.81% first-year return on $155k initial cash invested.
-13.81%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$4,157
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,157 income − $5,944 expenses = $1,787 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,157
Total Expenses
$5,944
Mortgage P&I
90%
$3,731
Property Taxes
21%
$870
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0