Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $157k initial cash invested.
-13.19%
Cash On Cash
4.15%
Cap Rate
0.63
DSCR
$3,966
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $5,693 expenses = $1,727 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,483
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,966
Total Expenses
$5,693
Mortgage P&I
104%
$4,116
Property Taxes
7%
$272
Home Insurance
7%
$274
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0