Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.14% first-year return on $151k initial cash invested.
-8.14%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$4,790
Rent
-$1,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $5,813 expenses = $1,023 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,790
Total Expenses
$5,813
Mortgage P&I
74%
$3,537
Property Taxes
16%
$768
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$287
Maintenance
5%
$240
Other
0%
$0