Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.96% first-year return on $152k initial cash invested.
-1.96%
Cash On Cash
6.09%
Cap Rate
1.01
DSCR
$5,652
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $5,900 expenses = $248 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%
$7,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,652
Total Expenses
$5,900
Mortgage P&I
64%
$3,627
Property Taxes
10%
$537
Home Insurance
5%
$266
HOA
0%
$0
Property Management
10%
$565
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0