Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.68% first-year return on $157k initial cash invested.
-23.68%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,468
Rent
-$3,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $5,576 expenses = $3,108 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,468
Total Expenses
$5,576
Mortgage P&I
155%
$3,815
Property Taxes
35%
$858
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0