Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.06% first-year return on $156k initial cash invested.
-20.06%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$3,101
Rent
-$2,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $5,703 expenses = $2,602 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,101
Total Expenses
$5,703
Mortgage P&I
124%
$3,842
Property Taxes
25%
$780
Home Insurance
9%
$271
HOA
0%
$4
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0