Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.85% first-year return on $154k initial cash invested.
-13.85%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$4,521
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,521 income − $6,297 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,521
Total Expenses
$6,297
Mortgage P&I
82%
$3,724
Property Taxes
19%
$857
Home Insurance
6%
$261
HOA
6%
$280
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0