Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.76% first-year return on $156k initial cash invested.
-21.76%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$1,686
Rent
-$2,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $4,516 expenses = $2,830 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,686
Total Expenses
$4,516
Mortgage P&I
221%
$3,721
Property Taxes
5%
$86
Home Insurance
16%
$271
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0