Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.09% first-year return on $175k initial cash invested.
-6.09%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$5,410
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,410 income − $6,298 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$833k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,328
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,410
Total Expenses
$6,298
Mortgage P&I
77%
$4,177
Property Taxes
8%
$418
Home Insurance
5%
$297
HOA
0%
$0
Property Management
10%
$541
CapEx
5%
$270
Vacancy
6%
$325
Maintenance
5%
$270
Other
0%
$0