Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $159k initial cash invested.
-17.74%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$4,276
Rent
-$2,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,276 income − $6,620 expenses = $2,344 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,276
Total Expenses
$6,620
Mortgage P&I
91%
$3,877
Property Taxes
30%
$1,264
Home Insurance
6%
$264
HOA
2%
$102
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0