Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $155k initial cash invested.
-16.73%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,219
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,219 income − $5,377 expenses = $2,158 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,219
Total Expenses
$5,377
Mortgage P&I
114%
$3,685
Property Taxes
13%
$428
Home Insurance
8%
$266
HOA
5%
$161
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0