Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $146k initial cash invested.
-8.28%
Cash On Cash
5.31%
Cap Rate
0.81
DSCR
$5,616
Rent
-$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $6,626 expenses = $1,010 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,616
Total Expenses
$6,626
Mortgage P&I
68%
$3,812
Property Taxes
19%
$1,047
Home Insurance
4%
$250
HOA
1%
$56
Property Management
10%
$562
CapEx
5%
$281
Vacancy
6%
$337
Maintenance
5%
$281
Other
0%
$0