Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $155k initial cash invested.
-3.83%
Cash On Cash
5.67%
Cap Rate
0.94
DSCR
$5,588
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,588 income − $6,084 expenses = $496 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,588
Total Expenses
$6,084
Mortgage P&I
67%
$3,717
Property Taxes
10%
$546
Home Insurance
7%
$369
HOA
0%
$0
Property Management
10%
$559
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0