Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $154k initial cash invested.
-2.86%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$4,795
Rent
-$366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,795 income − $5,161 expenses = $366 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,795
Total Expenses
$5,161
Mortgage P&I
74%
$3,557
Property Taxes
1%
$45
Home Insurance
5%
$256
HOA
1%
$55
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0