Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $157k initial cash invested.
-6.13%
Cash On Cash
5.69%
Cap Rate
0.87
DSCR
$5,430
Rent
-$801
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,430 income − $6,231 expenses = $801 out of pocket
Investment Breakdown
|
Purchase Price
$746k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,430
Total Expenses
$6,231
Mortgage P&I
75%
$4,067
Property Taxes
9%
$475
Home Insurance
5%
$276
HOA
0%
$0
Property Management
10%
$543
CapEx
5%
$272
Vacancy
6%
$326
Maintenance
5%
$272
Other
0%
$0