Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $157k initial cash invested.
-15.7%
Cash On Cash
3.1%
Cap Rate
0.51
DSCR
$3,851
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $5,909 expenses = $2,058 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%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,851
Total Expenses
$5,909
Mortgage P&I
99%
$3,802
Property Taxes
22%
$843
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0