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
2.25%
Cap Rate
0.34
DSCR
$3,148
Rent
-$2,828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $5,976 expenses = $2,828 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,148
Total Expenses
$5,976
Mortgage P&I
129%
$4,062
Property Taxes
24%
$755
Home Insurance
9%
$271
HOA
2%
$70
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0