Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $157k initial cash invested.
-15.66%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$3,901
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,901 income − $5,949 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,901
Total Expenses
$5,949
Mortgage P&I
97%
$3,785
Property Taxes
21%
$812
Home Insurance
7%
$271
HOA
2%
$67
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0