Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $151k initial cash invested.
-9.73%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$4,223
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,223 income − $5,449 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,223
Total Expenses
$5,449
Mortgage P&I
84%
$3,527
Property Taxes
15%
$624
Home Insurance
5%
$201
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0