Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.85% first-year return on $155k initial cash invested.
-10.85%
Cash On Cash
4.4%
Cap Rate
0.7
DSCR
$4,557
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $5,954 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,358
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,557
Total Expenses
$5,954
Mortgage P&I
85%
$3,864
Property Taxes
14%
$634
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0