Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.02% first-year return on $159k initial cash invested.
-20.02%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$2,980
Rent
-$2,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $5,639 expenses = $2,659 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,980
Total Expenses
$5,639
Mortgage P&I
129%
$3,851
Property Taxes
25%
$742
Home Insurance
9%
$271
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0