Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $151k initial cash invested.
-8.83%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$4,484
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $5,596 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,484
Total Expenses
$5,596
Mortgage P&I
81%
$3,614
Property Taxes
12%
$558
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0