Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.33% first-year return on $157k initial cash invested.
-21.33%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$1,751
Rent
-$2,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $4,550 expenses = $2,799 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,751
Total Expenses
$4,550
Mortgage P&I
213%
$3,729
Property Taxes
6%
$103
Home Insurance
15%
$262
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0