Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.23% first-year return on $148k initial cash invested.
-0.23%
Cash On Cash
6.46%
Cap Rate
1.08
DSCR
$5,995
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,995 income − $6,023 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,058
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,995
Total Expenses
$6,023
Mortgage P&I
59%
$3,530
Property Taxes
11%
$679
Home Insurance
4%
$254
HOA
0%
$0
Property Management
10%
$600
CapEx
5%
$300
Vacancy
6%
$360
Maintenance
5%
$300
Other
0%
$0