Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.12% first-year return on $157k initial cash invested.
-20.12%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,924
Rent
-$2,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $5,552 expenses = $2,628 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,924
Total Expenses
$5,552
Mortgage P&I
130%
$3,796
Property Taxes
25%
$726
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0