Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.26% first-year return on $156k initial cash invested.
-6.26%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$5,276
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $6,092 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,276
Total Expenses
$6,092
Mortgage P&I
70%
$3,708
Property Taxes
14%
$738
Home Insurance
5%
$273
HOA
0%
$0
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0