Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $159k initial cash invested.
-14.28%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$3,715
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,715 income − $5,608 expenses = $1,893 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,574
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,715
Total Expenses
$5,608
Mortgage P&I
102%
$3,791
Property Taxes
16%
$581
Home Insurance
7%
$269
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0