Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $156k initial cash invested.
-12.78%
Cash On Cash
3.82%
Cap Rate
0.62
DSCR
$4,246
Rent
-$1,661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $5,907 expenses = $1,661 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,246
Total Expenses
$5,907
Mortgage P&I
90%
$3,811
Property Taxes
17%
$733
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0