Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.26% first-year return on $156k initial cash invested.
-8.26%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$4,708
Rent
-$1,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,708 income − $5,782 expenses = $1,074 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,708
Total Expenses
$5,782
Mortgage P&I
78%
$3,660
Property Taxes
10%
$469
Home Insurance
7%
$315
HOA
2%
$115
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0