Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.1% first-year return on $158k initial cash invested.
-16.1%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$3,774
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $5,898 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,774
Total Expenses
$5,898
Mortgage P&I
105%
$3,954
Property Taxes
18%
$693
Home Insurance
7%
$270
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0