Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $156k initial cash invested.
-18.56%
Cash On Cash
2.26%
Cap Rate
0.39
DSCR
$3,646
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $6,065 expenses = $2,419 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,446
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,646
Total Expenses
$6,065
Mortgage P&I
100%
$3,638
Property Taxes
24%
$867
Home Insurance
7%
$268
HOA
9%
$344
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0