Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.54% first-year return on $174k initial cash invested.
-8.54%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$4,682
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $5,924 expenses = $1,242 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,308
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,682
Total Expenses
$5,924
Mortgage P&I
88%
$4,123
Property Taxes
6%
$282
Home Insurance
6%
$302
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0