Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.31% first-year return on $157k initial cash invested.
-27.31%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$1,629
Rent
-$3,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,629 income − $5,213 expenses = $3,584 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,629
Total Expenses
$5,213
Mortgage P&I
237%
$3,853
Property Taxes
41%
$675
Home Insurance
16%
$262
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0