Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.05% first-year return on $152k initial cash invested.
-6.05%
Cash On Cash
5.21%
Cap Rate
0.87
DSCR
$5,755
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,755 income − $6,519 expenses = $764 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$144k
Closing costs
1%
$7,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,755
Total Expenses
$6,519
Mortgage P&I
63%
$3,611
Property Taxes
20%
$1,156
Home Insurance
4%
$255
HOA
0%
$0
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0