Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.99% first-year return on $157k initial cash invested.
-16.99%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,090
Rent
-$2,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,090 income − $5,309 expenses = $2,219 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$5,309
Mortgage P&I
120%
$3,711
Property Taxes
16%
$479
Home Insurance
9%
$280
HOA
1%
$37
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0