Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.18% first-year return on $156k initial cash invested.
-13.18%
Cash On Cash
3.66%
Cap Rate
0.6
DSCR
$4,047
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $5,760 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,047
Total Expenses
$5,760
Mortgage P&I
93%
$3,774
Property Taxes
17%
$672
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0