Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.35% first-year return on $156k initial cash invested.
-29.35%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,222
Rent
-$3,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,222 income − $5,043 expenses = $3,821 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,222
Total Expenses
$5,043
Mortgage P&I
305%
$3,724
Property Taxes
61%
$740
Home Insurance
21%
$262
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0