Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.44% first-year return on $145k initial cash invested.
-2.44%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$4,683
Rent
-$296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,683 income − $4,979 expenses = $296 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,683
Total Expenses
$4,979
Mortgage P&I
73%
$3,432
Property Taxes
2%
$85
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0