Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.09% first-year return on $158k initial cash invested.
-14.09%
Cash On Cash
3.72%
Cap Rate
0.59
DSCR
$4,349
Rent
-$1,854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,349 income − $6,203 expenses = $1,854 out of pocket
Investment Breakdown
|
Purchase Price
$752k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,349
Total Expenses
$6,203
Mortgage P&I
91%
$3,967
Property Taxes
19%
$826
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0