Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.06% first-year return on $153k initial cash invested.
-24.06%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,695
Rent
-$3,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $4,771 expenses = $3,076 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,695
Total Expenses
$4,771
Mortgage P&I
215%
$3,641
Property Taxes
25%
$417
Home Insurance
16%
$271
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0