Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.83% first-year return on $158k initial cash invested.
-11.83%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$4,246
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $5,805 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,246
Total Expenses
$5,805
Mortgage P&I
90%
$3,814
Property Taxes
13%
$538
Home Insurance
6%
$266
HOA
2%
$83
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0