Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.58% first-year return on $154k initial cash invested.
-11.58%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$4,115
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $5,598 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,319
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,115
Total Expenses
$5,598
Mortgage P&I
89%
$3,656
Property Taxes
11%
$466
Home Insurance
7%
$270
HOA
3%
$135
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0