Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.22% first-year return on $157k initial cash invested.
-18.22%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$2,687
Rent
-$2,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $5,078 expenses = $2,391 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$5,078
Mortgage P&I
147%
$3,946
Property Taxes
6%
$172
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0