Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.88% first-year return on $158k initial cash invested.
-25.88%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$1,315
Rent
-$3,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,315 income − $4,712 expenses = $3,397 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,315
Total Expenses
$4,712
Mortgage P&I
293%
$3,851
Property Taxes
19%
$256
Home Insurance
20%
$262
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0