Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $153k initial cash invested.
-15.1%
Cash On Cash
3.55%
Cap Rate
0.56
DSCR
$4,399
Rent
-$1,926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,399 income − $6,325 expenses = $1,926 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,399
Total Expenses
$6,325
Mortgage P&I
88%
$3,862
Property Taxes
24%
$1,058
Home Insurance
6%
$261
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0