Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.65% first-year return on $155k initial cash invested.
-12.65%
Cash On Cash
3.95%
Cap Rate
0.63
DSCR
$4,111
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,111 income − $5,741 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,111
Total Expenses
$5,741
Mortgage P&I
94%
$3,848
Property Taxes
14%
$561
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0