Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.88% first-year return on $158k initial cash invested.
-17.88%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$2,725
Rent
-$2,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $5,078 expenses = $2,353 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,725
Total Expenses
$5,078
Mortgage P&I
138%
$3,759
Property Taxes
13%
$366
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0