Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.16% first-year return on $147k initial cash invested.
-6.16%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$4,173
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $4,926 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,173
Total Expenses
$4,926
Mortgage P&I
83%
$3,461
Property Taxes
3%
$135
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0