Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $159k initial cash invested.
-17.07%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,521
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,521 income − $5,788 expenses = $2,267 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,521
Total Expenses
$5,788
Mortgage P&I
107%
$3,784
Property Taxes
19%
$652
Home Insurance
8%
$287
HOA
4%
$150
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0