Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.18% first-year return on $171k initial cash invested.
-11.18%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$6,893
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,893 income − $8,491 expenses = $1,598 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,893
Total Expenses
$8,491
Mortgage P&I
59%
$4,075
Property Taxes
7%
$500
Home Insurance
4%
$297
HOA
26%
$1,826
Property Management
10%
$689
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0