Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.74% first-year return on $157k initial cash invested.
-23.74%
Cash On Cash
1.52%
Cap Rate
0.24
DSCR
$2,505
Rent
-$3,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,505 income − $5,621 expenses = $3,116 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,505
Total Expenses
$5,621
Mortgage P&I
157%
$3,941
Property Taxes
18%
$458
Home Insurance
10%
$262
HOA
12%
$310
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0