Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.07% first-year return on $157k initial cash invested.
-16.07%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$3,127
Rent
-$2,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $5,226 expenses = $2,099 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,127
Total Expenses
$5,226
Mortgage P&I
117%
$3,673
Property Taxes
11%
$332
Home Insurance
10%
$298
HOA
4%
$110
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0