Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.34% first-year return on $154k initial cash invested.
-19.34%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,884
Rent
-$2,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $5,371 expenses = $2,487 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,884
Total Expenses
$5,371
Mortgage P&I
127%
$3,677
Property Taxes
24%
$684
Home Insurance
9%
$261
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0