Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.39% first-year return on $157k initial cash invested.
-17.39%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$3,601
Rent
-$2,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $5,883 expenses = $2,282 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,601
Total Expenses
$5,883
Mortgage P&I
114%
$4,121
Property Taxes
16%
$564
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0