Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $159k initial cash invested.
-14.58%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,177
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,177 income − $5,103 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,177
Total Expenses
$5,103
Mortgage P&I
120%
$3,806
Property Taxes
6%
$206
Home Insurance
8%
$264
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0