Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.93% first-year return on $175k initial cash invested.
-4.93%
Cash On Cash
5.34%
Cap Rate
0.9
DSCR
$6,252
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,252 income − $6,970 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,323
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,252
Total Expenses
$6,970
Mortgage P&I
66%
$4,106
Property Taxes
15%
$947
Home Insurance
5%
$291
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0