Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.42% first-year return on $146k initial cash invested.
-7.42%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$3,999
Rent
-$903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,999 income − $4,902 expenses = $903 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,999
Total Expenses
$4,902
Mortgage P&I
88%
$3,517
Property Taxes
3%
$102
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0