Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.66% first-year return on $158k initial cash invested.
-21.66%
Cash On Cash
2.53%
Cap Rate
0.37
DSCR
$3,647
Rent
-$2,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,647 income − $6,490 expenses = $2,843 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,647
Total Expenses
$6,490
Mortgage P&I
116%
$4,240
Property Taxes
28%
$1,038
Home Insurance
7%
$263
HOA
0%
$1
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0