Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.57% first-year return on $158k initial cash invested.
-13.57%
Cash On Cash
3.67%
Cap Rate
0.59
DSCR
$4,163
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $5,945 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,163
Total Expenses
$5,945
Mortgage P&I
93%
$3,871
Property Taxes
18%
$730
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0