Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.2% first-year return on $174k initial cash invested.
-9.2%
Cash On Cash
4.52%
Cap Rate
0.74
DSCR
$4,982
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $6,319 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,305
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,982
Total Expenses
$6,319
Mortgage P&I
85%
$4,213
Property Taxes
9%
$463
Home Insurance
7%
$348
HOA
0%
$0
Property Management
10%
$498
CapEx
5%
$249
Vacancy
6%
$299
Maintenance
5%
$249
Other
0%
$0