Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.72% first-year return on $157k initial cash invested.
-21.72%
Cash On Cash
1.87%
Cap Rate
0.3
DSCR
$2,141
Rent
-$2,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $4,991 expenses = $2,850 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,141
Total Expenses
$4,991
Mortgage P&I
183%
$3,909
Property Taxes
12%
$251
Home Insurance
13%
$275
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0