Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.09% first-year return on $171k initial cash invested.
-7.09%
Cash On Cash
4.83%
Cap Rate
0.81
DSCR
$4,932
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $5,945 expenses = $1,013 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%
$8,160
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,932
Total Expenses
$5,945
Mortgage P&I
82%
$4,048
Property Taxes
6%
$316
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$493
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0