Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.46% first-year return on $157k initial cash invested.
-25.46%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$1,985
Rent
-$3,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,985 income − $5,308 expenses = $3,323 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,985
Total Expenses
$5,308
Mortgage P&I
192%
$3,817
Property Taxes
26%
$521
Home Insurance
23%
$455
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0