Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $155k initial cash invested.
-12.18%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$3,532
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,532 income − $5,101 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,532
Total Expenses
$5,101
Mortgage P&I
103%
$3,645
Property Taxes
8%
$283
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0