Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $179k initial cash invested.
-9.59%
Cash On Cash
4.22%
Cap Rate
0.71
DSCR
$4,578
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $6,006 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,509
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,578
Total Expenses
$6,006
Mortgage P&I
92%
$4,193
Property Taxes
7%
$325
Home Insurance
6%
$297
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0