Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.42% first-year return on $147k initial cash invested.
-6.42%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$4,751
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,977
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,751
Total Expenses
$5,535
Mortgage P&I
72%
$3,415
Property Taxes
13%
$640
Home Insurance
5%
$244
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$238
Vacancy
6%
$285
Maintenance
5%
$238
Other
0%
$0