Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $157k initial cash invested.
-5.58%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$5,653
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,653 income − $6,381 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,653
Total Expenses
$6,381
Mortgage P&I
65%
$3,698
Property Taxes
17%
$952
Home Insurance
5%
$261
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0