Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.47% first-year return on $171k initial cash invested.
-11.47%
Cash On Cash
4.06%
Cap Rate
0.66
DSCR
$4,834
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,834 income − $6,468 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,141
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,834
Total Expenses
$6,468
Mortgage P&I
86%
$4,145
Property Taxes
16%
$786
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$483
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0