Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.65% first-year return on $158k initial cash invested.
-29.65%
Cash On Cash
0.15%
Cap Rate
0.02
DSCR
$903
Rent
-$3,891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$903 income − $4,794 expenses = $3,891 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$903
Total Expenses
$4,794
Mortgage P&I
437%
$3,942
Property Taxes
39%
$356
Home Insurance
29%
$262
HOA
0%
$0
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0