Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.92% first-year return on $157k initial cash invested.
-18.92%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$2,545
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,545 income − $5,027 expenses = $2,482 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,545
Total Expenses
$5,027
Mortgage P&I
152%
$3,869
Property Taxes
9%
$235
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0