Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $156k initial cash invested.
-14.14%
Cash On Cash
4.02%
Cap Rate
0.6
DSCR
$3,994
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $5,836 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,994
Total Expenses
$5,836
Mortgage P&I
104%
$4,134
Property Taxes
9%
$355
Home Insurance
7%
$271
HOA
1%
$37
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0