Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.04% first-year return on $157k initial cash invested.
-4.04%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$5,553
Rent
-$530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $6,083 expenses = $530 out of pocket
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,553
Total Expenses
$6,083
Mortgage P&I
67%
$3,744
Property Taxes
7%
$386
Home Insurance
5%
$276
HOA
4%
$233
Property Management
10%
$555
CapEx
5%
$278
Vacancy
6%
$333
Maintenance
5%
$278
Other
0%
$0