Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $158k initial cash invested.
-18.65%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$3,080
Rent
-$2,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,080 income − $5,528 expenses = $2,448 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,080
Total Expenses
$5,528
Mortgage P&I
122%
$3,770
Property Taxes
23%
$695
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0