Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $158k initial cash invested.
-13.97%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,341
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $5,180 expenses = $1,839 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,341
Total Expenses
$5,180
Mortgage P&I
113%
$3,759
Property Taxes
9%
$289
Home Insurance
8%
$264
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0