Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.86% first-year return on $154k initial cash invested.
-11.86%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$4,206
Rent
-$1,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $5,723 expenses = $1,517 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,206
Total Expenses
$5,723
Mortgage P&I
88%
$3,718
Property Taxes
17%
$716
Home Insurance
5%
$196
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0