Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $151k initial cash invested.
-11.45%
Cash On Cash
3.96%
Cap Rate
0.66
DSCR
$4,572
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $6,013 expenses = $1,441 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%
$7,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,572
Total Expenses
$6,013
Mortgage P&I
78%
$3,587
Property Taxes
21%
$982
Home Insurance
6%
$255
HOA
0%
$0
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0