Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.56% first-year return on $158k initial cash invested.
-24.56%
Cash On Cash
1.67%
Cap Rate
0.25
DSCR
$2,542
Rent
-$3,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $5,783 expenses = $3,241 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,542
Total Expenses
$5,783
Mortgage P&I
164%
$4,166
Property Taxes
25%
$646
Home Insurance
12%
$310
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$153
Maintenance
5%
$127
Other
0%
$0