Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $159k initial cash invested.
-10.93%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$4,828
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $6,280 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$759k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,828
Total Expenses
$6,280
Mortgage P&I
78%
$3,773
Property Taxes
15%
$740
Home Insurance
6%
$266
HOA
5%
$246
Property Management
10%
$483
CapEx
5%
$241
Vacancy
6%
$290
Maintenance
5%
$241
Other
0%
$0