Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $145k initial cash invested.
-7.78%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$4,773
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,773 income − $5,712 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,773
Total Expenses
$5,712
Mortgage P&I
71%
$3,409
Property Taxes
18%
$852
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0