Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $157k initial cash invested.
-21.12%
Cash On Cash
2.4%
Cap Rate
0.36
DSCR
$2,863
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,863 income − $5,622 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,863
Total Expenses
$5,622
Mortgage P&I
143%
$4,106
Property Taxes
17%
$492
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0