Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $151k initial cash invested.
-2.8%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$5,756
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,756 income − $6,108 expenses = $352 out of pocket
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,181
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,756
Total Expenses
$6,108
Mortgage P&I
62%
$3,563
Property Taxes
9%
$544
Home Insurance
5%
$261
HOA
4%
$243
Property Management
10%
$576
CapEx
5%
$288
Vacancy
6%
$345
Maintenance
5%
$288
Other
0%
$0