Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $171k initial cash invested.
-7.28%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$4,961
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,961 income − $5,999 expenses = $1,038 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,961
Total Expenses
$5,999
Mortgage P&I
83%
$4,115
Property Taxes
6%
$307
Home Insurance
6%
$287
HOA
0%
$0
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0