Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.91% first-year return on $158k initial cash invested.
-1.91%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$5,503
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,503 income − $5,754 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,503
Total Expenses
$5,754
Mortgage P&I
67%
$3,708
Property Taxes
6%
$354
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0