Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $156k initial cash invested.
-17.98%
Cash On Cash
2.5%
Cap Rate
0.41
DSCR
$3,137
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,137 income − $5,469 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,137
Total Expenses
$5,469
Mortgage P&I
118%
$3,717
Property Taxes
21%
$670
Home Insurance
8%
$266
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0