Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.44% first-year return on $157k initial cash invested.
-25.44%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,353
Rent
-$3,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $5,687 expenses = $3,334 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,353
Total Expenses
$5,687
Mortgage P&I
161%
$3,794
Property Taxes
42%
$992
Home Insurance
12%
$276
HOA
1%
$13
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0