Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.85% first-year return on $155k initial cash invested.
-16.85%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$3,714
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $5,888 expenses = $2,174 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,714
Total Expenses
$5,888
Mortgage P&I
101%
$3,752
Property Taxes
25%
$913
Home Insurance
7%
$257
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0