Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.43% first-year return on $157k initial cash invested.
-17.43%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,679
Rent
-$2,277
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,679 income − $5,956 expenses = $2,277 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,679
Total Expenses
$5,956
Mortgage P&I
101%
$3,707
Property Taxes
28%
$1,033
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0