Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.54% first-year return on $159k initial cash invested.
-21.54%
Cash On Cash
2.38%
Cap Rate
0.36
DSCR
$3,183
Rent
-$2,861
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $6,044 expenses = $2,861 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,183
Total Expenses
$6,044
Mortgage P&I
132%
$4,205
Property Taxes
23%
$746
Home Insurance
8%
$266
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0