Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $156k initial cash invested.
-15.11%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,600
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $5,562 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,600
Total Expenses
$5,562
Mortgage P&I
104%
$3,757
Property Taxes
17%
$610
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0