Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $154k initial cash invested.
-16.16%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,155
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $5,234 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,155
Total Expenses
$5,234
Mortgage P&I
116%
$3,654
Property Taxes
16%
$502
Home Insurance
8%
$257
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0