Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.71% first-year return on $153k initial cash invested.
-11.71%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$4,578
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $6,076 expenses = $1,498 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,578
Total Expenses
$6,076
Mortgage P&I
81%
$3,721
Property Taxes
20%
$926
Home Insurance
5%
$238
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0