Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.52% first-year return on $158k initial cash invested.
-19.52%
Cash On Cash
2.72%
Cap Rate
0.41
DSCR
$3,214
Rent
-$2,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,214 income − $5,776 expenses = $2,562 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,214
Total Expenses
$5,776
Mortgage P&I
128%
$4,104
Property Taxes
16%
$524
Home Insurance
8%
$262
HOA
2%
$50
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0