Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.01% first-year return on $156k initial cash invested.
-19.01%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$2,658
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $5,130 expenses = $2,472 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,658
Total Expenses
$5,130
Mortgage P&I
142%
$3,774
Property Taxes
15%
$390
Home Insurance
10%
$275
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0