Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.96% first-year return on $158k initial cash invested.
-7.96%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$5,481
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$150k
Closing costs
1%
$7,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,481
Total Expenses
$6,526
Mortgage P&I
67%
$3,654
Property Taxes
8%
$435
Home Insurance
5%
$275
HOA
13%
$737
Property Management
10%
$548
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0