Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $171k initial cash invested.
-10.44%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$5,391
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,391 income − $6,881 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,391
Total Expenses
$6,881
Mortgage P&I
75%
$4,065
Property Taxes
22%
$1,169
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$323
Maintenance
5%
$270
Other
0%
$0