Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.31% first-year return on $159k initial cash invested.
-5.31%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$5,571
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,571 income − $6,273 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,571
Total Expenses
$6,273
Mortgage P&I
67%
$3,754
Property Taxes
9%
$480
Home Insurance
6%
$315
HOA
5%
$275
Property Management
10%
$557
CapEx
5%
$279
Vacancy
6%
$334
Maintenance
5%
$279
Other
0%
$0