Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.8% first-year return on $157k initial cash invested.
-12.8%
Cash On Cash
3.74%
Cap Rate
0.61
DSCR
$4,016
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,016 income − $5,689 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,016
Total Expenses
$5,689
Mortgage P&I
95%
$3,801
Property Taxes
6%
$246
Home Insurance
7%
$262
HOA
8%
$335
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0