Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.96% first-year return on $156k initial cash invested.
-19.96%
Cash On Cash
2.65%
Cap Rate
0.4
DSCR
$3,112
Rent
-$2,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $5,707 expenses = $2,595 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,112
Total Expenses
$5,707
Mortgage P&I
131%
$4,080
Property Taxes
17%
$537
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0