Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.21% first-year return on $156k initial cash invested.
-22.21%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$3,501
Rent
-$2,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,501 income − $6,382 expenses = $2,881 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,414
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,501
Total Expenses
$6,382
Mortgage P&I
116%
$4,046
Property Taxes
25%
$864
Home Insurance
7%
$262
HOA
9%
$300
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0