Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.28% first-year return on $156k initial cash invested.
-13.28%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$4,154
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $5,878 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,154
Total Expenses
$5,878
Mortgage P&I
88%
$3,674
Property Taxes
21%
$856
Home Insurance
6%
$268
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0