Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $155k initial cash invested.
-13.83%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$4,007
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,007 income − $5,795 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,007
Total Expenses
$5,795
Mortgage P&I
91%
$3,660
Property Taxes
21%
$832
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0