Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $159k initial cash invested.
-21.93%
Cash On Cash
2.37%
Cap Rate
0.35
DSCR
$2,856
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $5,756 expenses = $2,900 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,555
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,856
Total Expenses
$5,756
Mortgage P&I
149%
$4,248
Property Taxes
17%
$495
Home Insurance
9%
$270
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0