Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $158k initial cash invested.
-20.88%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$2,755
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,755 income − $5,498 expenses = $2,743 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,755
Total Expenses
$5,498
Mortgage P&I
136%
$3,759
Property Taxes
27%
$749
Home Insurance
10%
$273
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0