Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.72% first-year return on $153k initial cash invested.
-8.72%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$4,340
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,340 income − $5,450 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,340
Total Expenses
$5,450
Mortgage P&I
83%
$3,606
Property Taxes
11%
$464
Home Insurance
6%
$252
HOA
0%
$0
Property Management
10%
$434
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0