Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.9% first-year return on $154k initial cash invested.
-22.9%
Cash On Cash
2.06%
Cap Rate
0.31
DSCR
$2,754
Rent
-$2,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $5,700 expenses = $2,946 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,754
Total Expenses
$5,700
Mortgage P&I
148%
$4,069
Property Taxes
22%
$619
Home Insurance
9%
$236
HOA
2%
$60
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0