Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $157k initial cash invested.
-16.92%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,871
Rent
-$2,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,871 income − $6,087 expenses = $2,216 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,871
Total Expenses
$6,087
Mortgage P&I
97%
$3,760
Property Taxes
16%
$617
Home Insurance
7%
$254
HOA
12%
$449
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0