Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.36% first-year return on $158k initial cash invested.
-20.36%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,227
Rent
-$2,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $5,906 expenses = $2,679 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,227
Total Expenses
$5,906
Mortgage P&I
117%
$3,765
Property Taxes
32%
$1,039
Home Insurance
8%
$263
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0