Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $157k initial cash invested.
-17.63%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$3,277
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,277 income − $5,591 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,277
Total Expenses
$5,591
Mortgage P&I
114%
$3,743
Property Taxes
22%
$733
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0