Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.98% first-year return on $159k initial cash invested.
-9.98%
Cash On Cash
4.65%
Cap Rate
0.73
DSCR
$4,847
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,847 income − $6,169 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,847
Total Expenses
$6,169
Mortgage P&I
83%
$4,015
Property Taxes
14%
$658
Home Insurance
5%
$236
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0