Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.44% first-year return on $158k initial cash invested.
-11.44%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,612
Rent
-$1,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,612 income − $6,114 expenses = $1,502 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,612
Total Expenses
$6,114
Mortgage P&I
81%
$3,715
Property Taxes
20%
$921
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0