Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $158k initial cash invested.
-16.47%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$4,003
Rent
-$2,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $6,174 expenses = $2,171 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,003
Total Expenses
$6,174
Mortgage P&I
103%
$4,107
Property Taxes
19%
$747
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0