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 $155k initial cash invested.
-11.71%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$4,286
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,286 income − $5,800 expenses = $1,514 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,286
Total Expenses
$5,800
Mortgage P&I
87%
$3,746
Property Taxes
16%
$681
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0