Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $156k initial cash invested.
-12.78%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$3,562
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,562 income − $5,222 expenses = $1,660 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,562
Total Expenses
$5,222
Mortgage P&I
103%
$3,680
Property Taxes
10%
$345
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0