Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.59% first-year return on $156k initial cash invested.
-20.59%
Cash On Cash
2.74%
Cap Rate
0.4
DSCR
$3,282
Rent
-$2,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,282 income − $5,963 expenses = $2,681 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,282
Total Expenses
$5,963
Mortgage P&I
129%
$4,218
Property Taxes
20%
$658
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0