Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $154k initial cash invested.
-19.55%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$2,716
Rent
-$2,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,716 income − $5,223 expenses = $2,507 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,716
Total Expenses
$5,223
Mortgage P&I
133%
$3,617
Property Taxes
23%
$637
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0