Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $156k initial cash invested.
-14.18%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,768
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $5,606 expenses = $1,838 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,768
Total Expenses
$5,606
Mortgage P&I
99%
$3,724
Property Taxes
17%
$641
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0