Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $158k initial cash invested.
-11.46%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,601
Rent
-$1,512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,601 income − $6,113 expenses = $1,512 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,601
Total Expenses
$6,113
Mortgage P&I
83%
$3,818
Property Taxes
18%
$840
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0