Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.62% first-year return on $167k initial cash invested.
-1.62%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$6,544
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,544 income − $6,769 expenses = $225 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,544
Total Expenses
$6,769
Mortgage P&I
61%
$4,000
Property Taxes
12%
$778
Home Insurance
4%
$290
HOA
0%
$0
Property Management
10%
$654
CapEx
5%
$327
Vacancy
6%
$393
Maintenance
5%
$327
Other
0%
$0