Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.56% first-year return on $157k initial cash invested.
-13.56%
Cash On Cash
3.76%
Cap Rate
0.6
DSCR
$3,855
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $5,627 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,468
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,855
Total Expenses
$5,627
Mortgage P&I
102%
$3,918
Property Taxes
12%
$444
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0