Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.19% first-year return on $156k initial cash invested.
-17.19%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$4,252
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $6,492 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,252
Total Expenses
$6,492
Mortgage P&I
88%
$3,728
Property Taxes
25%
$1,084
Home Insurance
6%
$262
HOA
7%
$312
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0