Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $158k initial cash invested.
-19.1%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,165
Rent
-$2,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,165 income − $4,672 expenses = $2,507 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,165
Total Expenses
$4,672
Mortgage P&I
174%
$3,771
Property Taxes
4%
$77
Home Insurance
12%
$262
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0