Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.23% first-year return on $158k initial cash invested.
-21.23%
Cash On Cash
1.84%
Cap Rate
0.3
DSCR
$3,135
Rent
-$2,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,135 income − $5,921 expenses = $2,786 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
$3,135
Total Expenses
$5,921
Mortgage P&I
120%
$3,777
Property Taxes
33%
$1,043
Home Insurance
8%
$262
HOA
1%
$23
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0