Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $155k initial cash invested.
-11.76%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$4,563
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $6,087 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,563
Total Expenses
$6,087
Mortgage P&I
79%
$3,624
Property Taxes
16%
$728
Home Insurance
6%
$259
HOA
6%
$290
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0