Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $153k initial cash invested.
-9.6%
Cash On Cash
5.11%
Cap Rate
0.77
DSCR
$5,490
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,490 income − $6,716 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,490
Total Expenses
$6,716
Mortgage P&I
74%
$4,063
Property Taxes
13%
$730
Home Insurance
5%
$262
HOA
4%
$235
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0