Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $155k initial cash invested.
-19.92%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,974
Rent
-$2,575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,974 income − $5,549 expenses = $2,575 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,974
Total Expenses
$5,549
Mortgage P&I
126%
$3,740
Property Taxes
26%
$770
Home Insurance
9%
$266
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$149
Vacancy
6%
$178
Maintenance
5%
$149
Other
0%
$0