Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $158k initial cash invested.
-14.12%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$3,957
Rent
-$1,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $5,815 expenses = $1,858 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,957
Total Expenses
$5,815
Mortgage P&I
96%
$3,794
Property Taxes
14%
$542
Home Insurance
7%
$262
HOA
5%
$188
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0