Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.4% first-year return on $156k initial cash invested.
-23.4%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$2,355
Rent
-$3,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $5,399 expenses = $3,044 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$5,399
Mortgage P&I
173%
$4,068
Property Taxes
19%
$456
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0