Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $144k initial cash invested.
-5.4%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$5,741
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,741 income − $6,390 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,741
Total Expenses
$6,390
Mortgage P&I
60%
$3,466
Property Taxes
13%
$756
Home Insurance
5%
$271
HOA
7%
$405
Property Management
10%
$574
CapEx
5%
$287
Vacancy
6%
$344
Maintenance
5%
$287
Other
0%
$0