Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.68% first-year return on $163k initial cash invested.
-2.68%
Cash On Cash
5.95%
Cap Rate
0.99
DSCR
$6,206
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,206 income − $6,570 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$776k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,206
Total Expenses
$6,570
Mortgage P&I
63%
$3,904
Property Taxes
12%
$775
Home Insurance
4%
$278
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0