Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $155k initial cash invested.
-11.41%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$4,351
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,351 income − $5,822 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,367
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,351
Total Expenses
$5,822
Mortgage P&I
84%
$3,662
Property Taxes
8%
$365
Home Insurance
6%
$263
HOA
9%
$400
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0