Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $156k initial cash invested.
-17.03%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$2,872
Rent
-$2,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $5,081 expenses = $2,209 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,872
Total Expenses
$5,081
Mortgage P&I
133%
$3,810
Property Taxes
9%
$253
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0