Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $155k initial cash invested.
-5.37%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$5,294
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,294 income − $5,987 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$147k
Closing costs
1%
$7,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,294
Total Expenses
$5,987
Mortgage P&I
69%
$3,677
Property Taxes
13%
$674
Home Insurance
5%
$259
HOA
0%
$0
Property Management
10%
$529
CapEx
5%
$265
Vacancy
6%
$318
Maintenance
5%
$265
Other
0%
$0