Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.79% first-year return on $158k initial cash invested.
-18.79%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$2,864
Rent
-$2,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,864 income − $5,330 expenses = $2,466 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,864
Total Expenses
$5,330
Mortgage P&I
137%
$3,932
Property Taxes
8%
$218
Home Insurance
9%
$262
HOA
6%
$174
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0