Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $158k initial cash invested.
-18.75%
Cash On Cash
2.86%
Cap Rate
0.44
DSCR
$3,024
Rent
-$2,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $5,488 expenses = $2,464 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,024
Total Expenses
$5,488
Mortgage P&I
136%
$4,101
Property Taxes
8%
$244
Home Insurance
9%
$275
HOA
3%
$83
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0