Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.27% first-year return on $156k initial cash invested.
-18.27%
Cash On Cash
3.12%
Cap Rate
0.47
DSCR
$3,953
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,953 income − $6,329 expenses = $2,376 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,953
Total Expenses
$6,329
Mortgage P&I
104%
$4,109
Property Taxes
18%
$730
Home Insurance
7%
$262
HOA
5%
$200
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0