Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $156k initial cash invested.
-20.82%
Cash On Cash
1.77%
Cap Rate
0.3
DSCR
$1,994
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,994 income − $4,692 expenses = $2,698 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,994
Total Expenses
$4,692
Mortgage P&I
185%
$3,688
Property Taxes
11%
$214
Home Insurance
14%
$271
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0