Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.51% first-year return on $158k initial cash invested.
-19.51%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$3,857
Rent
-$2,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,857 income − $6,422 expenses = $2,565 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,857
Total Expenses
$6,422
Mortgage P&I
99%
$3,818
Property Taxes
33%
$1,270
Home Insurance
9%
$331
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0