Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $156k initial cash invested.
-18.76%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,029
Rent
-$2,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $6,475 expenses = $2,446 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,029
Total Expenses
$6,475
Mortgage P&I
92%
$3,691
Property Taxes
28%
$1,138
Home Insurance
6%
$259
HOA
8%
$340
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0