Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.15% first-year return on $162k initial cash invested.
-5.15%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$5,658
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,658 income − $6,355 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$774k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$155k
Closing costs
1%
$7,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,658
Total Expenses
$6,355
Mortgage P&I
68%
$3,848
Property Taxes
13%
$756
Home Insurance
5%
$280
HOA
0%
$0
Property Management
10%
$566
CapEx
5%
$283
Vacancy
6%
$339
Maintenance
5%
$283
Other
0%
$0