Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.2% first-year return on $151k initial cash invested.
-6.2%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$4,384
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,384
Total Expenses
$5,166
Mortgage P&I
79%
$3,484
Property Taxes
7%
$286
Home Insurance
6%
$257
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0