Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.21% first-year return on $156k initial cash invested.
-16.21%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$3,592
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,592 income − $5,701 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,592
Total Expenses
$5,701
Mortgage P&I
105%
$3,764
Property Taxes
20%
$712
Home Insurance
7%
$262
HOA
1%
$28
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0