Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $158k initial cash invested.
-23.06%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$3,130
Rent
-$3,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $6,175 expenses = $3,045 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,130
Total Expenses
$6,175
Mortgage P&I
132%
$4,118
Property Taxes
31%
$971
Home Insurance
9%
$273
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0