Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.81% first-year return on $154k initial cash invested.
-19.81%
Cash On Cash
2.63%
Cap Rate
0.4
DSCR
$3,274
Rent
-$2,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,274 income − $5,823 expenses = $2,549 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,274
Total Expenses
$5,823
Mortgage P&I
122%
$3,998
Property Taxes
22%
$712
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0