Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.25% first-year return on $153k initial cash invested.
-11.25%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,440
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $5,877 expenses = $1,437 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%
$7,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,440
Total Expenses
$5,877
Mortgage P&I
81%
$3,595
Property Taxes
19%
$822
Home Insurance
6%
$256
HOA
1%
$50
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0