Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $157k initial cash invested.
-16.05%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$3,458
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,458 income − $5,561 expenses = $2,103 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,487
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,458
Total Expenses
$5,561
Mortgage P&I
111%
$3,847
Property Taxes
16%
$549
Home Insurance
8%
$266
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0