Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.25% first-year return on $154k initial cash invested.
-13.25%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$3,552
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,552 income − $5,248 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,315
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,552
Total Expenses
$5,248
Mortgage P&I
105%
$3,720
Property Taxes
10%
$342
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0