Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.78% first-year return on $176k initial cash invested.
-5.78%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$5,707
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,707 income − $6,555 expenses = $848 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,707
Total Expenses
$6,555
Mortgage P&I
73%
$4,156
Property Taxes
11%
$607
Home Insurance
5%
$309
HOA
0%
$0
Property Management
10%
$571
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0