Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.45% first-year return on $158k initial cash invested.
-20.45%
Cash On Cash
2.55%
Cap Rate
0.39
DSCR
$3,240
Rent
-$2,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $5,934 expenses = $2,694 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,240
Total Expenses
$5,934
Mortgage P&I
128%
$4,132
Property Taxes
21%
$693
Home Insurance
8%
$267
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0