Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.66% first-year return on $157k initial cash invested.
-15.66%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,028
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,028 income − $5,081 expenses = $2,053 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,028
Total Expenses
$5,081
Mortgage P&I
122%
$3,708
Property Taxes
11%
$324
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0