Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $168k initial cash invested.
-9.05%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$4,552
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,552 income − $5,817 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,552
Total Expenses
$5,817
Mortgage P&I
87%
$3,969
Property Taxes
8%
$384
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0