Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.85% first-year return on $152k initial cash invested.
-8.85%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$4,614
Rent
-$1,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $5,735 expenses = $1,121 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,614
Total Expenses
$5,735
Mortgage P&I
78%
$3,592
Property Taxes
15%
$681
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0