Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.24% first-year return on $156k initial cash invested.
-26.24%
Cash On Cash
1.14%
Cap Rate
0.18
DSCR
$2,148
Rent
-$3,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,148 income − $5,553 expenses = $3,405 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,416
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,148
Total Expenses
$5,553
Mortgage P&I
186%
$4,001
Property Taxes
34%
$721
Home Insurance
13%
$273
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0