Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $151k initial cash invested.
-5.4%
Cash On Cash
5.46%
Cap Rate
0.88
DSCR
$4,767
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,767 income − $5,445 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,168
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,767
Total Expenses
$5,445
Mortgage P&I
78%
$3,699
Property Taxes
4%
$195
Home Insurance
5%
$258
HOA
1%
$54
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0