Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.37% first-year return on $157k initial cash invested.
-11.37%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$3,986
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,986 income − $5,477 expenses = $1,491 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,986
Total Expenses
$5,477
Mortgage P&I
94%
$3,766
Property Taxes
10%
$395
Home Insurance
7%
$263
HOA
0%
$17
Property Management
10%
$399
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0