Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $148k initial cash invested.
-7.66%
Cash On Cash
4.72%
Cap Rate
0.79
DSCR
$4,261
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,261 income − $5,207 expenses = $946 out of pocket
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,261
Total Expenses
$5,207
Mortgage P&I
82%
$3,510
Property Taxes
8%
$344
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0