Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.68% first-year return on $156k initial cash invested.
-13.68%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,837
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $5,613 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,837
Total Expenses
$5,613
Mortgage P&I
97%
$3,703
Property Taxes
17%
$650
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0