Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $158k initial cash invested.
-19.67%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,136
Rent
-$2,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,136 income − $4,718 expenses = $2,582 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,136
Total Expenses
$4,718
Mortgage P&I
174%
$3,721
Property Taxes
8%
$179
Home Insurance
12%
$262
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0