Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.97% first-year return on $157k initial cash invested.
-23.97%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$1,616
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $4,761 expenses = $3,145 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,616
Total Expenses
$4,761
Mortgage P&I
233%
$3,766
Property Taxes
18%
$298
Home Insurance
17%
$276
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0