Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.48% first-year return on $156k initial cash invested.
-10.48%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$3,661
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $5,023 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,661
Total Expenses
$5,023
Mortgage P&I
101%
$3,716
Property Taxes
5%
$189
Home Insurance
5%
$166
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0