Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.03% first-year return on $167k initial cash invested.
-10.03%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$5,067
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,067 income − $6,462 expenses = $1,395 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,067
Total Expenses
$6,462
Mortgage P&I
78%
$3,945
Property Taxes
18%
$906
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$507
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0