Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.78% first-year return on $157k initial cash invested.
-23.78%
Cash On Cash
1.8%
Cap Rate
0.27
DSCR
$3,138
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $6,259 expenses = $3,121 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,138
Total Expenses
$6,259
Mortgage P&I
130%
$4,088
Property Taxes
35%
$1,093
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0