Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.46% first-year return on $153k initial cash invested.
-13.46%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,966
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $5,684 expenses = $1,718 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,292
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,966
Total Expenses
$5,684
Mortgage P&I
92%
$3,636
Property Taxes
19%
$765
Home Insurance
6%
$252
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0