Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $156k initial cash invested.
-17.64%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,127
Rent
-$2,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,127 income − $5,420 expenses = $2,293 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,127
Total Expenses
$5,420
Mortgage P&I
119%
$3,714
Property Taxes
21%
$653
Home Insurance
8%
$240
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0