Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.68% first-year return on $156k initial cash invested.
-16.68%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$3,215
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $5,384 expenses = $2,169 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,215
Total Expenses
$5,384
Mortgage P&I
121%
$3,901
Property Taxes
12%
$380
Home Insurance
8%
$266
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0