Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $156k initial cash invested.
-13.71%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,624
Rent
-$1,779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,624 income − $5,403 expenses = $1,779 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,624
Total Expenses
$5,403
Mortgage P&I
102%
$3,700
Property Taxes
14%
$500
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0