Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.1% first-year return on $157k initial cash invested.
-7.1%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$4,593
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $5,521 expenses = $928 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,593
Total Expenses
$5,521
Mortgage P&I
82%
$3,767
Property Taxes
6%
$286
Home Insurance
6%
$273
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0