Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.98% first-year return on $147k initial cash invested.
-0.98%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$5,315
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,315 income − $5,435 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,315
Total Expenses
$5,435
Mortgage P&I
63%
$3,374
Property Taxes
8%
$424
Home Insurance
5%
$254
HOA
0%
$0
Property Management
10%
$532
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0