Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.48% first-year return on $158k initial cash invested.
-5.48%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$4,877
Rent
-$721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,877 income − $5,598 expenses = $721 out of pocket
Investment Breakdown
|
Purchase Price
$751k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,877
Total Expenses
$5,598
Mortgage P&I
77%
$3,774
Property Taxes
6%
$275
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0