Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $159k initial cash invested.
-10.76%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$4,489
Rent
-$1,425
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,489 income − $5,914 expenses = $1,425 out of pocket
Investment Breakdown
|
Purchase Price
$757k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,489
Total Expenses
$5,914
Mortgage P&I
84%
$3,781
Property Taxes
13%
$572
Home Insurance
6%
$275
HOA
3%
$120
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0