Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.86% first-year return on $158k initial cash invested.
-20.86%
Cash On Cash
2.56%
Cap Rate
0.38
DSCR
$3,293
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,293 income − $6,031 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,293
Total Expenses
$6,031
Mortgage P&I
127%
$4,174
Property Taxes
22%
$738
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0