Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $172k initial cash invested.
-12.76%
Cash On Cash
4%
Cap Rate
0.63
DSCR
$4,714
Rent
-$1,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,714 income − $6,543 expenses = $1,829 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,714
Total Expenses
$6,543
Mortgage P&I
92%
$4,326
Property Taxes
11%
$535
Home Insurance
6%
$289
HOA
4%
$167
Property Management
10%
$471
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0