Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $159k initial cash invested.
-17.44%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$4,168
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,168 income − $6,474 expenses = $2,306 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,168
Total Expenses
$6,474
Mortgage P&I
99%
$4,133
Property Taxes
18%
$747
Home Insurance
6%
$266
HOA
6%
$245
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0