Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $158k initial cash invested.
-20.05%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,631
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,631 income − $6,274 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,631
Total Expenses
$6,274
Mortgage P&I
103%
$3,757
Property Taxes
34%
$1,239
Home Insurance
7%
$262
HOA
2%
$71
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0