Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $156k initial cash invested.
-15.44%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,357
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,357 income − $6,366 expenses = $2,009 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,357
Total Expenses
$6,366
Mortgage P&I
84%
$3,679
Property Taxes
24%
$1,032
Home Insurance
6%
$262
HOA
6%
$260
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0