Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.37% first-year return on $151k initial cash invested.
-3.37%
Cash On Cash
5.57%
Cap Rate
0.96
DSCR
$5,888
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,888 income − $6,312 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,888
Total Expenses
$6,312
Mortgage P&I
59%
$3,471
Property Taxes
17%
$996
Home Insurance
5%
$315
HOA
0%
$0
Property Management
10%
$589
CapEx
5%
$294
Vacancy
6%
$353
Maintenance
5%
$294
Other
0%
$0