Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.15% first-year return on $157k initial cash invested.
-25.15%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,919
Rent
-$3,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $6,220 expenses = $3,301 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,919
Total Expenses
$6,220
Mortgage P&I
130%
$3,796
Property Taxes
45%
$1,304
Home Insurance
9%
$262
HOA
3%
$99
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0