Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $157k initial cash invested.
-12.95%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$4,035
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,035 income − $5,734 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,035
Total Expenses
$5,734
Mortgage P&I
89%
$3,600
Property Taxes
20%
$795
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0