Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.11% first-year return on $165k initial cash invested.
-5.11%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$6,240
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,240 income − $6,944 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,240
Total Expenses
$6,944
Mortgage P&I
64%
$3,995
Property Taxes
17%
$1,047
Home Insurance
4%
$280
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0