Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.01% first-year return on $147k initial cash invested.
-5.01%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$6,322
Rent
-$615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,322
Total Expenses
$6,937
Mortgage P&I
54%
$3,427
Property Taxes
17%
$1,047
Home Insurance
4%
$254
HOA
9%
$566
Property Management
10%
$632
CapEx
5%
$316
Vacancy
6%
$379
Maintenance
5%
$316
Other
0%
$0