Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.07% first-year return on $158k initial cash invested.
-26.07%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,161
Rent
-$3,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,161 income − $5,590 expenses = $3,429 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,161
Total Expenses
$5,590
Mortgage P&I
180%
$3,885
Property Taxes
40%
$872
Home Insurance
13%
$271
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0