Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $158k initial cash invested.
-14.47%
Cash On Cash
3.4%
Cap Rate
0.55
DSCR
$3,214
Rent
-$1,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $5,122 expenses = $1,908 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,214
Total Expenses
$5,122
Mortgage P&I
121%
$3,882
Property Taxes
4%
$132
Home Insurance
8%
$272
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0