Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.18% first-year return on $156k initial cash invested.
-17.18%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$3,587
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,587 income − $5,815 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,587
Total Expenses
$5,815
Mortgage P&I
104%
$3,720
Property Taxes
17%
$623
Home Insurance
7%
$266
HOA
8%
$274
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0