Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.02% first-year return on $161k initial cash invested.
-1.02%
Cash On Cash
6.12%
Cap Rate
1.04
DSCR
$6,055
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,055 income − $6,191 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$765k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$153k
Closing costs
1%
$7,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,055
Total Expenses
$6,191
Mortgage P&I
62%
$3,737
Property Taxes
10%
$611
Home Insurance
4%
$268
HOA
0%
$0
Property Management
10%
$606
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0