Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.68% first-year return on $157k initial cash invested.
-17.68%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$2,721
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $5,037 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,721
Total Expenses
$5,037
Mortgage P&I
136%
$3,697
Property Taxes
13%
$341
Home Insurance
11%
$292
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0