Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.14% first-year return on $158k initial cash invested.
-13.14%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,894
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,894 income − $5,628 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,894
Total Expenses
$5,628
Mortgage P&I
99%
$3,848
Property Taxes
12%
$466
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0