Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.84% first-year return on $157k initial cash invested.
-28.84%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$1,288
Rent
-$3,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,288 income − $5,073 expenses = $3,785 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,288
Total Expenses
$5,073
Mortgage P&I
306%
$3,943
Property Taxes
41%
$534
Home Insurance
20%
$262
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0