Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.64% first-year return on $157k initial cash invested.
-19.64%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$3,090
Rent
-$2,568
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $5,658 expenses = $2,568 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$5,658
Mortgage P&I
132%
$4,073
Property Taxes
17%
$521
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0