Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.46% first-year return on $159k initial cash invested.
-11.46%
Cash On Cash
4.34%
Cap Rate
0.68
DSCR
$4,354
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $5,871 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,563
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,354
Total Expenses
$5,871
Mortgage P&I
93%
$4,035
Property Taxes
10%
$438
Home Insurance
6%
$266
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0