Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.74% first-year return on $179k initial cash invested.
-9.74%
Cash On Cash
4.48%
Cap Rate
0.73
DSCR
$5,101
Rent
-$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,101 income − $6,557 expenses = $1,456 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,101
Total Expenses
$6,557
Mortgage P&I
86%
$4,392
Property Taxes
10%
$531
Home Insurance
6%
$308
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0