Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.7% first-year return on $148k initial cash invested.
-7.7%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$5,058
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,058 income − $6,005 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,058
Total Expenses
$6,005
Mortgage P&I
71%
$3,567
Property Taxes
17%
$867
Home Insurance
5%
$256
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$303
Maintenance
5%
$253
Other
0%
$0