Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $147k initial cash invested.
-7.92%
Cash On Cash
4.67%
Cap Rate
0.79
DSCR
$4,869
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,869 income − $5,840 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,869
Total Expenses
$5,840
Mortgage P&I
71%
$3,454
Property Taxes
16%
$790
Home Insurance
5%
$254
HOA
2%
$77
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0