Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $154k initial cash invested.
-15.44%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,048
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $6,027 expenses = $1,979 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%
$7,324
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,048
Total Expenses
$6,027
Mortgage P&I
90%
$3,649
Property Taxes
22%
$894
Home Insurance
7%
$287
HOA
4%
$145
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0