Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $159k initial cash invested.
-12.08%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$4,053
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,053 income − $5,656 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,053
Total Expenses
$5,656
Mortgage P&I
95%
$3,847
Property Taxes
12%
$490
Home Insurance
7%
$265
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0