Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.63% first-year return on $157k initial cash invested.
-10.63%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$4,137
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,137 income − $5,530 expenses = $1,393 out of pocket
Investment Breakdown
|
Purchase Price
$749k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,137
Total Expenses
$5,530
Mortgage P&I
92%
$3,793
Property Taxes
10%
$399
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0