Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $156k initial cash invested.
-16.43%
Cash On Cash
2.87%
Cap Rate
0.47
DSCR
$3,329
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,329 income − $5,468 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,329
Total Expenses
$5,468
Mortgage P&I
113%
$3,754
Property Taxes
18%
$587
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0