Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.44% first-year return on $156k initial cash invested.
-24.44%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$2,004
Rent
-$3,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $5,187 expenses = $3,183 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$5,187
Mortgage P&I
182%
$3,649
Property Taxes
37%
$746
Home Insurance
14%
$272
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0