Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $152k initial cash invested.
-14.51%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$4,061
Rent
-$1,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,061 income − $5,898 expenses = $1,837 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,234
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,061
Total Expenses
$5,898
Mortgage P&I
89%
$3,606
Property Taxes
24%
$974
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0