Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.7% first-year return on $154k initial cash invested.
-1.7%
Cash On Cash
6.05%
Cap Rate
1.02
DSCR
$6,052
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,052 income − $6,270 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,052
Total Expenses
$6,270
Mortgage P&I
60%
$3,606
Property Taxes
14%
$828
Home Insurance
4%
$262
HOA
0%
$0
Property Management
10%
$605
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0