Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.41% first-year return on $151k initial cash invested.
-12.41%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$4,509
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,509 income − $6,074 expenses = $1,565 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,205
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,509
Total Expenses
$6,074
Mortgage P&I
80%
$3,617
Property Taxes
17%
$746
Home Insurance
6%
$259
HOA
6%
$280
Property Management
10%
$451
CapEx
5%
$225
Vacancy
6%
$271
Maintenance
5%
$225
Other
0%
$0