Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.97% first-year return on $158k initial cash invested.
-16.97%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,002
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,002 income − $6,230 expenses = $2,228 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,002
Total Expenses
$6,230
Mortgage P&I
94%
$3,781
Property Taxes
29%
$1,164
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0