Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $159k initial cash invested.
-15.95%
Cash On Cash
3.05%
Cap Rate
0.5
DSCR
$3,287
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,287 income − $5,406 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,287
Total Expenses
$5,406
Mortgage P&I
118%
$3,887
Property Taxes
11%
$364
Home Insurance
8%
$266
HOA
1%
$35
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0