Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $171k initial cash invested.
-2.6%
Cash On Cash
5.69%
Cap Rate
0.99
DSCR
$6,276
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,144
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,276
Total Expenses
$6,647
Mortgage P&I
62%
$3,918
Property Taxes
13%
$798
Home Insurance
5%
$298
HOA
0%
$0
Property Management
10%
$628
CapEx
5%
$314
Vacancy
6%
$377
Maintenance
5%
$314
Other
0%
$0