Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $153k initial cash invested.
-11.32%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$3,868
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $5,310 expenses = $1,442 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,868
Total Expenses
$5,310
Mortgage P&I
94%
$3,634
Property Taxes
11%
$409
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0