Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.54% first-year return on $159k initial cash invested.
-16.54%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$3,970
Rent
-$2,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,970 income − $6,166 expenses = $2,196 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$6,166
Mortgage P&I
98%
$3,900
Property Taxes
19%
$761
Home Insurance
7%
$285
HOA
5%
$189
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0