Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $159k initial cash invested.
-8.34%
Cash On Cash
4.56%
Cap Rate
0.77
DSCR
$4,844
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,844 income − $5,950 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,844
Total Expenses
$5,950
Mortgage P&I
77%
$3,740
Property Taxes
14%
$689
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0