Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $158k initial cash invested.
-11.78%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$4,348
Rent
-$1,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $5,894 expenses = $1,546 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,348
Total Expenses
$5,894
Mortgage P&I
89%
$3,854
Property Taxes
15%
$648
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0