Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.52% first-year return on $158k initial cash invested.
-7.52%
Cash On Cash
5.13%
Cap Rate
0.81
DSCR
$5,165
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,165 income − $6,153 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,165
Total Expenses
$6,153
Mortgage P&I
76%
$3,939
Property Taxes
12%
$610
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$310
Maintenance
5%
$258
Other
0%
$0