Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $146k initial cash invested.
-2.6%
Cash On Cash
5.82%
Cap Rate
0.98
DSCR
$4,937
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,937 income − $5,253 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,937
Total Expenses
$5,253
Mortgage P&I
70%
$3,438
Property Taxes
7%
$321
Home Insurance
4%
$210
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0