Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.85% first-year return on $157k initial cash invested.
-8.85%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$4,621
Rent
-$1,161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,621 income − $5,782 expenses = $1,161 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,621
Total Expenses
$5,782
Mortgage P&I
81%
$3,750
Property Taxes
12%
$569
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0