Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $155k initial cash invested.
-10.24%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$3,879
Rent
-$1,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $5,204 expenses = $1,325 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,394
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,879
Total Expenses
$5,204
Mortgage P&I
94%
$3,638
Property Taxes
7%
$288
Home Insurance
7%
$269
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0