Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.23% first-year return on $158k initial cash invested.
-25.23%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,010
Rent
-$3,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,010 income − $5,325 expenses = $3,315 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,507
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$5,325
Mortgage P&I
184%
$3,691
Property Taxes
16%
$325
Home Insurance
39%
$787
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0