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
5.54%
Cap Rate
0.89
DSCR
$5,203
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,203 income − $5,852 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,203
Total Expenses
$5,852
Mortgage P&I
68%
$3,560
Property Taxes
13%
$699
Home Insurance
5%
$241
HOA
0%
$0
Property Management
10%
$520
CapEx
5%
$260
Vacancy
6%
$312
Maintenance
5%
$260
Other
0%
$0