Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.34% first-year return on $171k initial cash invested.
-12.34%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$4,599
Rent
-$1,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,599 income − $6,360 expenses = $1,761 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,599
Total Expenses
$6,360
Mortgage P&I
92%
$4,251
Property Taxes
14%
$624
Home Insurance
6%
$289
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0