Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.73% first-year return on $155k initial cash invested.
-17.73%
Cash On Cash
3.24%
Cap Rate
0.49
DSCR
$3,842
Rent
-$2,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $6,134 expenses = $2,292 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,842
Total Expenses
$6,134
Mortgage P&I
107%
$4,093
Property Taxes
17%
$659
Home Insurance
7%
$259
HOA
3%
$124
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0