Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $158k initial cash invested.
-15.77%
Cash On Cash
3.21%
Cap Rate
0.52
DSCR
$3,812
Rent
-$2,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,812 income − $5,890 expenses = $2,078 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,812
Total Expenses
$5,890
Mortgage P&I
102%
$3,902
Property Taxes
19%
$731
Home Insurance
7%
$262
HOA
0%
$3
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0