Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.04% first-year return on $158k initial cash invested.
-7.04%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,032
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,032 income − $5,959 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,032
Total Expenses
$5,959
Mortgage P&I
75%
$3,759
Property Taxes
12%
$620
Home Insurance
5%
$271
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0