Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.99% first-year return on $158k initial cash invested.
-2.99%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$5,011
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.0%
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
$5,011
Total Expenses
$5,403
Mortgage P&I
72%
$3,615
Property Taxes
3%
$135
Home Insurance
5%
$262
HOA
2%
$87
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0