Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $153k initial cash invested.
-15.51%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$4,104
Rent
-$1,983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,104 income − $6,087 expenses = $1,983 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,104
Total Expenses
$6,087
Mortgage P&I
89%
$3,635
Property Taxes
27%
$1,124
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0