Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $151k initial cash invested.
-11.45%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$4,092
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $5,533 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,092
Total Expenses
$5,533
Mortgage P&I
88%
$3,603
Property Taxes
15%
$611
Home Insurance
6%
$254
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0