Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.41% first-year return on $157k initial cash invested.
-17.41%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,875
Rent
-$2,285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $5,160 expenses = $2,285 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,875
Total Expenses
$5,160
Mortgage P&I
130%
$3,747
Property Taxes
11%
$322
Home Insurance
10%
$273
HOA
2%
$70
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0