Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.66% first-year return on $154k initial cash invested.
-8.66%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$4,787
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,787 income − $5,900 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,343
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,787
Total Expenses
$5,900
Mortgage P&I
77%
$3,693
Property Taxes
14%
$693
Home Insurance
6%
$270
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0