Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.64% first-year return on $158k initial cash invested.
-18.64%
Cash On Cash
2.68%
Cap Rate
0.42
DSCR
$2,822
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,822 income − $5,283 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,822
Total Expenses
$5,283
Mortgage P&I
142%
$4,003
Property Taxes
10%
$271
Home Insurance
10%
$273
HOA
0%
$3
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0