Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $156k initial cash invested.
-19.68%
Cash On Cash
2.74%
Cap Rate
0.42
DSCR
$3,528
Rent
-$2,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,528 income − $6,087 expenses = $2,559 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,528
Total Expenses
$6,087
Mortgage P&I
116%
$4,078
Property Taxes
23%
$812
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0