Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.27% first-year return on $151k initial cash invested.
-9.27%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$4,763
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,763 income − $5,929 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,763
Total Expenses
$5,929
Mortgage P&I
78%
$3,692
Property Taxes
16%
$740
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0