Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.59% first-year return on $157k initial cash invested.
-24.59%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,157
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $5,384 expenses = $3,227 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$5,384
Mortgage P&I
178%
$3,834
Property Taxes
34%
$727
Home Insurance
12%
$262
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0