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 $147k initial cash invested.
-6.46%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$4,765
Rent
-$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,765 income − $5,557 expenses = $792 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,765
Total Expenses
$5,557
Mortgage P&I
73%
$3,475
Property Taxes
12%
$592
Home Insurance
5%
$252
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0