Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.42% first-year return on $174k initial cash invested.
-4.42%
Cash On Cash
5.5%
Cap Rate
0.91
DSCR
$5,548
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,548 income − $6,190 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,548
Total Expenses
$6,190
Mortgage P&I
75%
$4,166
Property Taxes
5%
$270
Home Insurance
6%
$312
HOA
0%
$0
Property Management
10%
$555
CapEx
5%
$277
Vacancy
6%
$333
Maintenance
5%
$277
Other
0%
$0