Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.38% first-year return on $157k initial cash invested.
-20.38%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,775
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $5,446 expenses = $2,671 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,775
Total Expenses
$5,446
Mortgage P&I
134%
$3,717
Property Taxes
20%
$565
Home Insurance
10%
$269
HOA
6%
$173
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0