Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.38% first-year return on $159k initial cash invested.
-21.38%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,415
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,415 income − $5,252 expenses = $2,837 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,415
Total Expenses
$5,252
Mortgage P&I
155%
$3,754
Property Taxes
23%
$564
Home Insurance
12%
$280
HOA
1%
$25
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0