Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $154k initial cash invested.
-13.27%
Cash On Cash
3.75%
Cap Rate
0.6
DSCR
$3,885
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $5,590 expenses = $1,705 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,342
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,885
Total Expenses
$5,590
Mortgage P&I
98%
$3,806
Property Taxes
13%
$513
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0