Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $154k initial cash invested.
-7.07%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$4,832
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $5,738 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,325
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,832
Total Expenses
$5,738
Mortgage P&I
75%
$3,646
Property Taxes
12%
$564
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0