Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.6% first-year return on $152k initial cash invested.
-9.6%
Cash On Cash
4.94%
Cap Rate
0.76
DSCR
$4,971
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,971 income − $6,184 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,217
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,971
Total Expenses
$6,184
Mortgage P&I
79%
$3,936
Property Taxes
14%
$696
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$497
CapEx
5%
$249
Vacancy
6%
$298
Maintenance
5%
$249
Other
0%
$0