Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.83% first-year return on $159k initial cash invested.
-11.83%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$3,621
Rent
-$1,567
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $5,188 expenses = $1,567 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,621
Total Expenses
$5,188
Mortgage P&I
102%
$3,695
Property Taxes
9%
$328
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0