Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.06% first-year return on $157k initial cash invested.
-11.06%
Cash On Cash
4.09%
Cap Rate
0.68
DSCR
$4,499
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,499 income − $5,944 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$747k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$149k
Closing costs
1%
$7,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,499
Total Expenses
$5,944
Mortgage P&I
84%
$3,766
Property Taxes
17%
$746
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0