Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $159k initial cash invested.
-16.08%
Cash On Cash
3.61%
Cap Rate
0.54
DSCR
$4,177
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,177 income − $6,301 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,177
Total Expenses
$6,301
Mortgage P&I
100%
$4,183
Property Taxes
18%
$767
Home Insurance
6%
$264
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0