Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $158k initial cash invested.
-14.14%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$3,909
Rent
-$1,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $5,772 expenses = $1,863 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,909
Total Expenses
$5,772
Mortgage P&I
99%
$3,853
Property Taxes
17%
$647
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$195
Vacancy
6%
$235
Maintenance
5%
$195
Other
0%
$0