Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.31% first-year return on $159k initial cash invested.
-24.31%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$2,012
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,012 income − $5,227 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,012
Total Expenses
$5,227
Mortgage P&I
186%
$3,735
Property Taxes
31%
$630
Home Insurance
17%
$338
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0