Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.94% first-year return on $154k initial cash invested.
-8.94%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$5,249
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,249 income − $6,396 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,249
Total Expenses
$6,396
Mortgage P&I
70%
$3,670
Property Taxes
15%
$800
Home Insurance
5%
$262
HOA
6%
$300
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0