Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.75% first-year return on $155k initial cash invested.
-22.75%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$2,347
Rent
-$2,931
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $5,278 expenses = $2,931 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,347
Total Expenses
$5,278
Mortgage P&I
161%
$3,788
Property Taxes
27%
$632
Home Insurance
11%
$248
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0