Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.75% first-year return on $153k initial cash invested.
-9.75%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$4,778
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,778 income − $6,024 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,778
Total Expenses
$6,024
Mortgage P&I
76%
$3,632
Property Taxes
19%
$893
Home Insurance
5%
$256
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0