Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $157k initial cash invested.
-18.05%
Cash On Cash
2.62%
Cap Rate
0.42
DSCR
$2,606
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $4,975 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,606
Total Expenses
$4,975
Mortgage P&I
149%
$3,874
Property Taxes
6%
$162
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0