Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.71% first-year return on $157k initial cash invested.
-19.71%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,426
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $5,004 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$5,004
Mortgage P&I
156%
$3,784
Property Taxes
13%
$313
Home Insurance
11%
$276
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0