Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.89% first-year return on $171k initial cash invested.
-8.89%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$4,726
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $5,991 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,726
Total Expenses
$5,991
Mortgage P&I
85%
$4,024
Property Taxes
9%
$440
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0