Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.81% first-year return on $151k initial cash invested.
-10.81%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,142
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $5,501 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,142
Total Expenses
$5,501
Mortgage P&I
87%
$3,595
Property Taxes
14%
$575
Home Insurance
6%
$254
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0