Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.68% first-year return on $157k initial cash invested.
-25.68%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$1,482
Rent
-$3,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $4,850 expenses = $3,368 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$4,850
Mortgage P&I
278%
$4,120
Property Taxes
6%
$83
Home Insurance
18%
$262
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0