Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $157k initial cash invested.
-10.54%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$4,334
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,334 income − $5,710 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,334
Total Expenses
$5,710
Mortgage P&I
87%
$3,784
Property Taxes
12%
$537
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0