Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.11% first-year return on $158k initial cash invested.
-24.11%
Cash On Cash
1.7%
Cap Rate
0.26
DSCR
$3,181
Rent
-$3,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,181 income − $6,363 expenses = $3,182 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,181
Total Expenses
$6,363
Mortgage P&I
129%
$4,093
Property Taxes
29%
$931
Home Insurance
8%
$262
HOA
8%
$250
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0