Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $157k initial cash invested.
-21.96%
Cash On Cash
1.94%
Cap Rate
0.31
DSCR
$2,443
Rent
-$2,879
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,443 income − $5,322 expenses = $2,879 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,493
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,443
Total Expenses
$5,322
Mortgage P&I
162%
$3,968
Property Taxes
19%
$457
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0