Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.68% first-year return on $158k initial cash invested.
-8.68%
Cash On Cash
4.43%
Cap Rate
0.75
DSCR
$4,218
Rent
-$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,218 income − $5,362 expenses = $1,144 out of pocket
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,218
Total Expenses
$5,362
Mortgage P&I
88%
$3,717
Property Taxes
7%
$280
Home Insurance
6%
$268
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0