Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.89% first-year return on $155k initial cash invested.
-12.89%
Cash On Cash
4.24%
Cap Rate
0.65
DSCR
$4,865
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,865 income − $6,532 expenses = $1,667 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,865
Total Expenses
$6,532
Mortgage P&I
83%
$4,035
Property Taxes
20%
$974
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0