Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $156k initial cash invested.
-20.21%
Cash On Cash
2.64%
Cap Rate
0.4
DSCR
$3,467
Rent
-$2,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,467 income − $6,088 expenses = $2,621 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%
$7,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,467
Total Expenses
$6,088
Mortgage P&I
118%
$4,081
Property Taxes
24%
$844
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0