Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.04% first-year return on $157k initial cash invested.
-12.04%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$4,009
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,009 income − $5,580 expenses = $1,571 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,009
Total Expenses
$5,580
Mortgage P&I
94%
$3,783
Property Taxes
12%
$493
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0