Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $176k initial cash invested.
-10.69%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,208
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,208 income − $5,777 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,208
Total Expenses
$5,777
Mortgage P&I
101%
$4,249
Property Taxes
3%
$141
Home Insurance
7%
$294
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0