Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $153k initial cash invested.
-14.7%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$4,244
Rent
-$1,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $6,114 expenses = $1,870 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,244
Total Expenses
$6,114
Mortgage P&I
88%
$3,751
Property Taxes
24%
$1,001
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0