Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $154k initial cash invested.
-19.13%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$3,040
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $5,488 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$5,488
Mortgage P&I
126%
$3,839
Property Taxes
20%
$597
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0