Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $158k initial cash invested.
-13.42%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$3,188
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $4,949 expenses = $1,761 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,188
Total Expenses
$4,949
Mortgage P&I
117%
$3,723
Property Taxes
4%
$136
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0