Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.06% first-year return on $158k initial cash invested.
-6.06%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$5,082
Rent
-$796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $5,878 expenses = $796 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,082
Total Expenses
$5,878
Mortgage P&I
74%
$3,753
Property Taxes
3%
$152
Home Insurance
5%
$275
HOA
7%
$377
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0