Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.75% first-year return on $175k initial cash invested.
-5.75%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$6,247
Rent
-$836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$166k
Closing costs
1%
$8,311
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,247
Total Expenses
$7,083
Mortgage P&I
65%
$4,089
Property Taxes
15%
$916
Home Insurance
7%
$454
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$312
Vacancy
6%
$375
Maintenance
5%
$312
Other
0%
$0