Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.39% first-year return on $158k initial cash invested.
-24.39%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,934
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $6,149 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$6,149
Mortgage P&I
126%
$3,686
Property Taxes
24%
$718
Home Insurance
9%
$268
HOA
24%
$714
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0