Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $179k initial cash invested.
-10.92%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$4,943
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,943 income − $6,575 expenses = $1,632 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,539
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,943
Total Expenses
$6,575
Mortgage P&I
87%
$4,290
Property Taxes
10%
$518
Home Insurance
6%
$315
HOA
3%
$167
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0