Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $158k initial cash invested.
-14.14%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$4,255
Rent
-$1,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,255 income − $6,118 expenses = $1,863 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,531
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,255
Total Expenses
$6,118
Mortgage P&I
90%
$3,818
Property Taxes
11%
$465
Home Insurance
6%
$243
HOA
11%
$485
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0