Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $171k initial cash invested.
-11.39%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$4,282
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $5,907 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,282
Total Expenses
$5,907
Mortgage P&I
96%
$4,129
Property Taxes
9%
$368
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0