Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.04% first-year return on $173k initial cash invested.
-9.04%
Cash On Cash
4.36%
Cap Rate
0.74
DSCR
$4,646
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,646 income − $5,948 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,646
Total Expenses
$5,948
Mortgage P&I
87%
$4,061
Property Taxes
8%
$389
Home Insurance
6%
$290
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0