Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.55% first-year return on $157k initial cash invested.
-15.55%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,123
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $5,162 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,123
Total Expenses
$5,162
Mortgage P&I
121%
$3,778
Property Taxes
10%
$307
Home Insurance
9%
$266
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0