Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.42% first-year return on $159k initial cash invested.
-20.42%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$3,042
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $5,745 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,042
Total Expenses
$5,745
Mortgage P&I
125%
$3,799
Property Taxes
29%
$886
Home Insurance
9%
$269
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0