Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.4% first-year return on $158k initial cash invested.
-9.4%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$4,027
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,505
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,027
Total Expenses
$5,262
Mortgage P&I
90%
$3,611
Property Taxes
7%
$295
Home Insurance
7%
$276
HOA
1%
$33
Property Management
10%
$403
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0