Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $158k initial cash invested.
-17.45%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$2,829
Rent
-$2,297
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $5,126 expenses = $2,297 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,829
Total Expenses
$5,126
Mortgage P&I
134%
$3,784
Property Taxes
15%
$432
Home Insurance
6%
$175
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0