Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.46% first-year return on $148k initial cash invested.
-6.46%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$5,228
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $6,023 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,032
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,228
Total Expenses
$6,023
Mortgage P&I
67%
$3,510
Property Taxes
14%
$722
Home Insurance
5%
$262
HOA
3%
$170
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0