Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.86% first-year return on $154k initial cash invested.
-12.86%
Cash On Cash
3.76%
Cap Rate
0.61
DSCR
$3,635
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,635 income − $5,291 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,635
Total Expenses
$5,291
Mortgage P&I
104%
$3,780
Property Taxes
8%
$290
Home Insurance
7%
$262
HOA
0%
$13
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0