Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $156k initial cash invested.
-15.54%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$3,680
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,680 income − $5,705 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,680
Total Expenses
$5,705
Mortgage P&I
102%
$3,769
Property Taxes
20%
$720
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0