Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.98% first-year return on $154k initial cash invested.
-18.98%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$2,955
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $5,395 expenses = $2,440 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
$2,955
Total Expenses
$5,395
Mortgage P&I
127%
$3,754
Property Taxes
20%
$600
Home Insurance
9%
$262
HOA
0%
$10
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0