Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.99% first-year return on $177k initial cash invested.
-7.99%
Cash On Cash
4.82%
Cap Rate
0.8
DSCR
$6,253
Rent
-$1,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,253 income − $7,435 expenses = $1,182 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,253
Total Expenses
$7,435
Mortgage P&I
68%
$4,265
Property Taxes
20%
$1,248
Home Insurance
5%
$296
HOA
0%
$0
Property Management
10%
$625
CapEx
5%
$313
Vacancy
6%
$375
Maintenance
5%
$313
Other
0%
$0