Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.05% first-year return on $157k initial cash invested.
-0.05%
Cash On Cash
6.43%
Cap Rate
1.08
DSCR
$6,198
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,198 income − $6,205 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,479
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,198
Total Expenses
$6,205
Mortgage P&I
60%
$3,703
Property Taxes
10%
$608
Home Insurance
4%
$276
HOA
0%
$6
Property Management
10%
$620
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0