Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $158k initial cash invested.
-14.71%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,554
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $5,489 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,554
Total Expenses
$5,489
Mortgage P&I
106%
$3,757
Property Taxes
15%
$546
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0