Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.34% first-year return on $156k initial cash invested.
-24.34%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$1,368
Rent
-$3,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,368 income − $4,525 expenses = $3,157 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,368
Total Expenses
$4,525
Mortgage P&I
272%
$3,727
Property Taxes
9%
$119
Home Insurance
24%
$324
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0