Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.91% first-year return on $154k initial cash invested.
-12.91%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$4,008
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $5,667 expenses = $1,659 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,008
Total Expenses
$5,667
Mortgage P&I
92%
$3,688
Property Taxes
17%
$681
Home Insurance
6%
$257
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0