Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.8% first-year return on $156k initial cash invested.
-10.8%
Cash On Cash
4.38%
Cap Rate
0.7
DSCR
$4,425
Rent
-$1,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $5,832 expenses = $1,407 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,425
Total Expenses
$5,832
Mortgage P&I
88%
$3,901
Property Taxes
10%
$421
Home Insurance
6%
$262
HOA
2%
$98
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0