Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.75% first-year return on $171k initial cash invested.
-6.75%
Cash On Cash
5.03%
Cap Rate
0.83
DSCR
$4,858
Rent
-$963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,858 income − $5,821 expenses = $963 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%
$8,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,858
Total Expenses
$5,821
Mortgage P&I
85%
$4,134
Property Taxes
3%
$139
Home Insurance
6%
$285
HOA
0%
$0
Property Management
10%
$486
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0