Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.55% first-year return on $178k initial cash invested.
-5.55%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$5,134
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $5,959 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,134
Total Expenses
$5,959
Mortgage P&I
82%
$4,205
Property Taxes
2%
$121
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$513
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0