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
2.6%
Cap Rate
0.44
DSCR
$3,509
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,509 income − $5,681 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,509
Total Expenses
$5,681
Mortgage P&I
102%
$3,590
Property Taxes
26%
$917
Home Insurance
7%
$258
HOA
0%
$4
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$211
Maintenance
5%
$175
Other
0%
$0