Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $159k initial cash invested.
-13.78%
Cash On Cash
3.61%
Cap Rate
0.58
DSCR
$3,757
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,757 income − $5,583 expenses = $1,826 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,757
Total Expenses
$5,583
Mortgage P&I
104%
$3,913
Property Taxes
11%
$422
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0