Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.81% first-year return on $158k initial cash invested.
-21.81%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$2,470
Rent
-$2,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,470 income − $5,333 expenses = $2,863 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,470
Total Expenses
$5,333
Mortgage P&I
157%
$3,883
Property Taxes
13%
$315
Home Insurance
11%
$262
HOA
9%
$230
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0