Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.75% first-year return on $153k initial cash invested.
-8.75%
Cash On Cash
4.4%
Cap Rate
0.76
DSCR
$5,013
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $6,130 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,013
Total Expenses
$6,130
Mortgage P&I
71%
$3,541
Property Taxes
20%
$1,023
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$501
CapEx
5%
$251
Vacancy
6%
$301
Maintenance
5%
$251
Other
0%
$0