Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.27% first-year return on $171k initial cash invested.
-11.27%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$4,842
Rent
-$1,610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,842 income − $6,452 expenses = $1,610 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,842
Total Expenses
$6,452
Mortgage P&I
84%
$4,046
Property Taxes
18%
$857
Home Insurance
6%
$290
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$291
Maintenance
5%
$242
Other
0%
$0