Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $159k initial cash invested.
-17.18%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$4,087
Rent
-$2,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $6,361 expenses = $2,274 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,087
Total Expenses
$6,361
Mortgage P&I
94%
$3,861
Property Taxes
23%
$922
Home Insurance
7%
$271
HOA
6%
$245
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0