Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.04% first-year return on $159k initial cash invested.
-21.04%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,362
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $5,155 expenses = $2,793 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,584
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,362
Total Expenses
$5,155
Mortgage P&I
158%
$3,740
Property Taxes
19%
$444
Home Insurance
11%
$271
HOA
4%
$86
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0