Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.55% first-year return on $156k initial cash invested.
-16.55%
Cash On Cash
3.02%
Cap Rate
0.48
DSCR
$2,978
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $5,129 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,978
Total Expenses
$5,129
Mortgage P&I
130%
$3,870
Property Taxes
7%
$218
Home Insurance
9%
$266
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0