Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $167k initial cash invested.
-11.45%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$4,361
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,361 income − $5,958 expenses = $1,597 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,361
Total Expenses
$5,958
Mortgage P&I
93%
$4,034
Property Taxes
12%
$510
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0