Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.12% first-year return on $164k initial cash invested.
-1.12%
Cash On Cash
6.06%
Cap Rate
1.04
DSCR
$6,111
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$781k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,111
Total Expenses
$6,264
Mortgage P&I
62%
$3,791
Property Taxes
8%
$489
Home Insurance
5%
$280
HOA
2%
$114
Property Management
10%
$611
CapEx
5%
$306
Vacancy
6%
$367
Maintenance
5%
$306
Other
0%
$0