Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $162k initial cash invested.
-3.12%
Cash On Cash
5.64%
Cap Rate
0.96
DSCR
$5,500
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,500 income − $5,920 expenses = $420 out of pocket
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,500
Total Expenses
$5,920
Mortgage P&I
68%
$3,766
Property Taxes
8%
$435
Home Insurance
5%
$289
HOA
0%
$0
Property Management
10%
$550
CapEx
5%
$275
Vacancy
6%
$330
Maintenance
5%
$275
Other
0%
$0