Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.2% first-year return on $149k initial cash invested.
-7.2%
Cash On Cash
4.99%
Cap Rate
0.82
DSCR
$4,862
Rent
-$895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $5,757 expenses = $895 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,102
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,862
Total Expenses
$5,757
Mortgage P&I
74%
$3,605
Property Taxes
13%
$636
Home Insurance
5%
$252
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0