Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.12% first-year return on $159k initial cash invested.
-14.12%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$4,151
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $6,023 expenses = $1,872 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,151
Total Expenses
$6,023
Mortgage P&I
90%
$3,750
Property Taxes
11%
$462
Home Insurance
5%
$210
HOA
13%
$521
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0