Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $158k initial cash invested.
-14.14%
Cash On Cash
3.38%
Cap Rate
0.56
DSCR
$4,331
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,331 income − $6,187 expenses = $1,856 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,331
Total Expenses
$6,187
Mortgage P&I
87%
$3,751
Property Taxes
17%
$727
Home Insurance
6%
$262
HOA
7%
$320
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0