Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $169k initial cash invested.
-12.28%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$4,497
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,497 income − $6,227 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,497
Total Expenses
$6,227
Mortgage P&I
89%
$4,014
Property Taxes
17%
$774
Home Insurance
6%
$269
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0