Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.94% first-year return on $165k initial cash invested.
-4.94%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$6,644
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,644 income − $7,322 expenses = $678 out of pocket
Investment Breakdown
|
Purchase Price
$785k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$157k
Closing costs
1%
$7,848
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,644
Total Expenses
$7,322
Mortgage P&I
60%
$3,960
Property Taxes
9%
$616
Home Insurance
4%
$289
HOA
11%
$730
Property Management
10%
$664
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0