Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.65% first-year return on $149k initial cash invested.
-7.65%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$4,669
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,669 income − $5,622 expenses = $953 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,114
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,669
Total Expenses
$5,622
Mortgage P&I
76%
$3,525
Property Taxes
11%
$534
Home Insurance
6%
$270
HOA
2%
$80
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0