Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.7% first-year return on $159k initial cash invested.
-16.7%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$3,527
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,527 income − $5,739 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,567
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,527
Total Expenses
$5,739
Mortgage P&I
107%
$3,791
Property Taxes
22%
$762
Home Insurance
8%
$269
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0