Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.12% first-year return on $156k initial cash invested.
-9.12%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$5,105
Rent
-$1,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,105 income − $6,293 expenses = $1,188 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,105
Total Expenses
$6,293
Mortgage P&I
74%
$3,782
Property Taxes
18%
$940
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0