Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.79% first-year return on $156k initial cash invested.
-16.79%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,275
Rent
-$2,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,275 income − $5,455 expenses = $2,180 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,275
Total Expenses
$5,455
Mortgage P&I
113%
$3,698
Property Taxes
19%
$625
Home Insurance
9%
$280
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0