Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.79% first-year return on $156k initial cash invested.
-23.79%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$2,934
Rent
-$3,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $6,020 expenses = $3,086 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$6,020
Mortgage P&I
139%
$4,077
Property Taxes
18%
$523
Home Insurance
9%
$271
HOA
13%
$386
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0