Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.54% first-year return on $153k initial cash invested.
-12.54%
Cash On Cash
4.35%
Cap Rate
0.67
DSCR
$5,499
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,499 income − $7,097 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,499
Total Expenses
$7,097
Mortgage P&I
72%
$3,964
Property Taxes
13%
$731
Home Insurance
5%
$262
HOA
13%
$710
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0