Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.28% first-year return on $157k initial cash invested.
-21.28%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,052
Rent
-$2,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $4,836 expenses = $2,784 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,476
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,052
Total Expenses
$4,836
Mortgage P&I
183%
$3,748
Property Taxes
14%
$278
Home Insurance
13%
$276
HOA
0%
$0
Property Management
10%
$205
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0