Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.87% first-year return on $158k initial cash invested.
-11.87%
Cash On Cash
4.2%
Cap Rate
0.66
DSCR
$4,165
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,165 income − $5,724 expenses = $1,559 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,165
Total Expenses
$5,724
Mortgage P&I
95%
$3,975
Property Taxes
10%
$429
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0