Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $159k initial cash invested.
-15.38%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,454
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $5,493 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,577
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,454
Total Expenses
$5,493
Mortgage P&I
108%
$3,741
Property Taxes
16%
$555
Home Insurance
8%
$271
HOA
1%
$28
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0