Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.85% first-year return on $157k initial cash invested.
-11.85%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$4,063
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $5,616 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,063
Total Expenses
$5,616
Mortgage P&I
91%
$3,681
Property Taxes
15%
$617
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0