Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.94% first-year return on $158k initial cash invested.
-24.94%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,285
Rent
-$3,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $5,558 expenses = $3,273 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
$2,285
Total Expenses
$5,558
Mortgage P&I
163%
$3,717
Property Taxes
40%
$911
Home Insurance
11%
$262
HOA
3%
$75
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0