Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $156k initial cash invested.
-13.24%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,433
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,433 income − $5,152 expenses = $1,719 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,433
Total Expenses
$5,152
Mortgage P&I
108%
$3,698
Property Taxes
9%
$302
Home Insurance
8%
$259
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0