Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $146k initial cash invested.
-4.97%
Cash On Cash
5.48%
Cap Rate
0.91
DSCR
$5,724
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,724 income − $6,327 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,724
Total Expenses
$6,327
Mortgage P&I
61%
$3,483
Property Taxes
13%
$730
Home Insurance
5%
$259
HOA
6%
$368
Property Management
10%
$572
CapEx
5%
$286
Vacancy
6%
$343
Maintenance
5%
$286
Other
0%
$0