Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.73% first-year return on $158k initial cash invested.
-23.73%
Cash On Cash
1.06%
Cap Rate
0.18
DSCR
$1,255
Rent
-$3,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,255 income − $4,369 expenses = $3,114 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,255
Total Expenses
$4,369
Mortgage P&I
296%
$3,714
Property Taxes
5%
$66
Home Insurance
21%
$262
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0