Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $154k initial cash invested.
-3.45%
Cash On Cash
5.86%
Cap Rate
0.95
DSCR
$5,131
Rent
-$441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,131 income − $5,572 expenses = $441 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,312
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,131
Total Expenses
$5,572
Mortgage P&I
73%
$3,756
Property Taxes
4%
$219
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0