Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.67% first-year return on $154k initial cash invested.
-20.67%
Cash On Cash
2.49%
Cap Rate
0.38
DSCR
$3,173
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $5,825 expenses = $2,652 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,173
Total Expenses
$5,825
Mortgage P&I
126%
$4,013
Property Taxes
23%
$725
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0