Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.81% first-year return on $156k initial cash invested.
-17.81%
Cash On Cash
3.04%
Cap Rate
0.47
DSCR
$3,188
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $5,505 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,434
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,188
Total Expenses
$5,505
Mortgage P&I
127%
$4,040
Property Taxes
10%
$326
Home Insurance
8%
$269
HOA
1%
$42
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0