Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.57% first-year return on $151k initial cash invested.
-2.57%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$4,694
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,694
Total Expenses
$5,017
Mortgage P&I
74%
$3,486
Property Taxes
1%
$58
Home Insurance
5%
$252
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0