Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.93% first-year return on $152k initial cash invested.
-3.93%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$5,249
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,249 income − $5,746 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$145k
Closing costs
1%
$7,231
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,249
Total Expenses
$5,746
Mortgage P&I
68%
$3,588
Property Taxes
5%
$256
Home Insurance
5%
$262
HOA
5%
$276
Property Management
10%
$525
CapEx
5%
$262
Vacancy
6%
$315
Maintenance
5%
$262
Other
0%
$0