Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $172k initial cash invested.
-8.31%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$4,017
Rent
-$1,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $5,206 expenses = $1,189 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,017
Total Expenses
$5,206
Mortgage P&I
103%
$4,152
Property Taxes
0%
$7
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0