Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.84% first-year return on $158k initial cash invested.
-6.84%
Cash On Cash
4.71%
Cap Rate
0.82
DSCR
$4,942
Rent
-$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $5,843 expenses = $901 out of pocket
Investment Breakdown
|
Purchase Price
$753k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,942
Total Expenses
$5,843
Mortgage P&I
73%
$3,609
Property Taxes
9%
$438
Home Insurance
5%
$271
HOA
5%
$240
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0