Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $177k initial cash invested.
-5.67%
Cash On Cash
5.35%
Cap Rate
0.88
DSCR
$6,528
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,528 income − $7,364 expenses = $836 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,528
Total Expenses
$7,364
Mortgage P&I
65%
$4,267
Property Taxes
17%
$1,088
Home Insurance
5%
$312
HOA
0%
$0
Property Management
10%
$653
CapEx
5%
$326
Vacancy
6%
$392
Maintenance
5%
$326
Other
0%
$0