Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $146k initial cash invested.
-7.02%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$4,438
Rent
-$852
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,438
Total Expenses
$5,290
Mortgage P&I
76%
$3,361
Property Taxes
6%
$272
Home Insurance
6%
$255
HOA
6%
$248
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0