Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $177k initial cash invested.
-11.88%
Cash On Cash
4.49%
Cap Rate
0.68
DSCR
$5,335
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,335 income − $7,091 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,335
Total Expenses
$7,091
Mortgage P&I
87%
$4,650
Property Taxes
14%
$752
Home Insurance
6%
$301
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0