Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $158k initial cash invested.
-15.95%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$3,355
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,355 income − $5,456 expenses = $2,101 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,355
Total Expenses
$5,456
Mortgage P&I
112%
$3,768
Property Taxes
16%
$542
Home Insurance
8%
$273
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0