Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $167k initial cash invested.
-10.76%
Cash On Cash
4.19%
Cap Rate
0.69
DSCR
$4,475
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,475 income − $5,971 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,475
Total Expenses
$5,971
Mortgage P&I
90%
$4,047
Property Taxes
9%
$398
Home Insurance
6%
$289
HOA
2%
$73
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$268
Maintenance
5%
$224
Other
0%
$0