Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.24% first-year return on $159k initial cash invested.
-22.24%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$1,989
Rent
-$2,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $4,943 expenses = $2,954 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,989
Total Expenses
$4,943
Mortgage P&I
192%
$3,809
Property Taxes
18%
$352
Home Insurance
13%
$266
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0