Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.47% first-year return on $159k initial cash invested.
-1.47%
Cash On Cash
6.13%
Cap Rate
1.03
DSCR
$5,788
Rent
-$194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,788 income − $5,982 expenses = $194 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,551
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,788
Total Expenses
$5,982
Mortgage P&I
65%
$3,763
Property Taxes
8%
$446
Home Insurance
5%
$269
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$289
Vacancy
6%
$347
Maintenance
5%
$289
Other
0%
$0