Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $167k initial cash invested.
-9.73%
Cash On Cash
4.72%
Cap Rate
0.74
DSCR
$5,185
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,185 income − $6,542 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,185
Total Expenses
$6,542
Mortgage P&I
82%
$4,232
Property Taxes
13%
$648
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0