Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.54% first-year return on $158k initial cash invested.
-7.54%
Cash On Cash
4.88%
Cap Rate
0.8
DSCR
$4,736
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $5,726 expenses = $990 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,736
Total Expenses
$5,726
Mortgage P&I
80%
$3,803
Property Taxes
9%
$429
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0