Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $156k initial cash invested.
-16.42%
Cash On Cash
3.23%
Cap Rate
0.51
DSCR
$3,486
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,486 income − $5,619 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,486
Total Expenses
$5,619
Mortgage P&I
114%
$3,959
Property Taxes
14%
$484
Home Insurance
8%
$262
HOA
0%
$8
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0