Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.75% first-year return on $148k initial cash invested.
-4.75%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$5,337
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,337
Total Expenses
$5,922
Mortgage P&I
65%
$3,455
Property Taxes
9%
$493
Home Insurance
5%
$256
HOA
6%
$330
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0