Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.94% first-year return on $156k initial cash invested.
-8.94%
Cash On Cash
4.46%
Cap Rate
0.74
DSCR
$4,205
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,205 income − $5,365 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,205
Total Expenses
$5,365
Mortgage P&I
88%
$3,704
Property Taxes
5%
$228
Home Insurance
6%
$266
HOA
2%
$75
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0