Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.15% first-year return on $158k initial cash invested.
-23.15%
Cash On Cash
1.87%
Cap Rate
0.29
DSCR
$2,673
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,673 income − $5,712 expenses = $3,039 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,673
Total Expenses
$5,712
Mortgage P&I
152%
$4,074
Property Taxes
25%
$681
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0