Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.17% first-year return on $145k initial cash invested.
-6.17%
Cash On Cash
5.05%
Cap Rate
0.85
DSCR
$4,255
Rent
-$744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,255 income − $4,999 expenses = $744 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,255
Total Expenses
$4,999
Mortgage P&I
81%
$3,426
Property Taxes
5%
$218
Home Insurance
6%
$248
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0