Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.73% first-year return on $176k initial cash invested.
-4.73%
Cash On Cash
5.68%
Cap Rate
0.91
DSCR
$6,235
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,235 income − $6,927 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,235
Total Expenses
$6,927
Mortgage P&I
70%
$4,338
Property Taxes
11%
$666
Home Insurance
5%
$301
HOA
0%
$0
Property Management
10%
$624
CapEx
5%
$312
Vacancy
6%
$374
Maintenance
5%
$312
Other
0%
$0