Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $157k initial cash invested.
-20.95%
Cash On Cash
2.46%
Cap Rate
0.37
DSCR
$3,122
Rent
-$2,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,122 income − $5,863 expenses = $2,741 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,122
Total Expenses
$5,863
Mortgage P&I
132%
$4,115
Property Taxes
22%
$673
Home Insurance
8%
$264
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0