Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $152k initial cash invested.
-11.65%
Cash On Cash
4.07%
Cap Rate
0.66
DSCR
$4,403
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,403 income − $5,883 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,403
Total Expenses
$5,883
Mortgage P&I
85%
$3,724
Property Taxes
17%
$770
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0