Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.13% first-year return on $156k initial cash invested.
-19.13%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$3,593
Rent
-$2,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $6,088 expenses = $2,495 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,593
Total Expenses
$6,088
Mortgage P&I
106%
$3,798
Property Taxes
23%
$809
Home Insurance
7%
$266
HOA
8%
$280
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0