Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.51% first-year return on $158k initial cash invested.
-5.51%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$5,095
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,095 income − $5,823 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$151k
Closing costs
1%
$7,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,095
Total Expenses
$5,823
Mortgage P&I
74%
$3,748
Property Taxes
9%
$438
Home Insurance
5%
$271
HOA
1%
$40
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0