Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.19% first-year return on $153k initial cash invested.
-10.19%
Cash On Cash
4.46%
Cap Rate
0.72
DSCR
$4,448
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $5,749 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,448
Total Expenses
$5,749
Mortgage P&I
85%
$3,794
Property Taxes
12%
$544
Home Insurance
6%
$255
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0