Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.88% first-year return on $159k initial cash invested.
-7.88%
Cash On Cash
4.86%
Cap Rate
0.79
DSCR
$4,840
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $5,886 expenses = $1,046 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,840
Total Expenses
$5,886
Mortgage P&I
80%
$3,881
Property Taxes
10%
$481
Home Insurance
6%
$266
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0