Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.57% first-year return on $156k initial cash invested.
-28.57%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$2,076
Rent
-$3,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,076 income − $5,779 expenses = $3,703 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,076
Total Expenses
$5,779
Mortgage P&I
192%
$3,977
Property Taxes
48%
$990
Home Insurance
13%
$271
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0