Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $157k initial cash invested.
-19.67%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,891
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $5,469 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$5,469
Mortgage P&I
130%
$3,750
Property Taxes
24%
$705
Home Insurance
9%
$262
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0