Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $158k initial cash invested.
-18.51%
Cash On Cash
2.97%
Cap Rate
0.46
DSCR
$4,229
Rent
-$2,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,229 income − $6,659 expenses = $2,430 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,229
Total Expenses
$6,659
Mortgage P&I
96%
$4,075
Property Taxes
25%
$1,040
Home Insurance
6%
$271
HOA
4%
$174
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0