Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.2% first-year return on $154k initial cash invested.
-26.2%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$2,548
Rent
-$3,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,548 income − $5,905 expenses = $3,357 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,548
Total Expenses
$5,905
Mortgage P&I
146%
$3,717
Property Taxes
46%
$1,176
Home Insurance
10%
$262
HOA
3%
$88
Property Management
10%
$255
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0