Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.1% first-year return on $149k initial cash invested.
-8.1%
Cash On Cash
4.49%
Cap Rate
0.78
DSCR
$4,800
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$141k
Closing costs
1%
$7,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,800
Total Expenses
$5,803
Mortgage P&I
71%
$3,409
Property Taxes
18%
$884
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0