Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.43% first-year return on $155k initial cash invested.
-22.43%
Cash On Cash
1.54%
Cap Rate
0.25
DSCR
$1,791
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $4,685 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,791
Total Expenses
$4,685
Mortgage P&I
209%
$3,751
Property Taxes
11%
$195
Home Insurance
15%
$273
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0