Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.93% first-year return on $159k initial cash invested.
-10.93%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$4,163
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,163 income − $5,613 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$758k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$152k
Closing costs
1%
$7,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,163
Total Expenses
$5,613
Mortgage P&I
92%
$3,814
Property Taxes
9%
$370
Home Insurance
7%
$275
HOA
2%
$72
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0