Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.32% first-year return on $146k initial cash invested.
-5.32%
Cash On Cash
5.29%
Cap Rate
0.89
DSCR
$5,135
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,135 income − $5,784 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,135
Total Expenses
$5,784
Mortgage P&I
68%
$3,467
Property Taxes
14%
$716
Home Insurance
4%
$228
HOA
1%
$37
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0