Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $154k initial cash invested.
-11.73%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$4,585
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $6,095 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,585
Total Expenses
$6,095
Mortgage P&I
80%
$3,676
Property Taxes
16%
$751
Home Insurance
6%
$262
HOA
5%
$215
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0