Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $171k initial cash invested.
-11.3%
Cash On Cash
4.07%
Cap Rate
0.67
DSCR
$4,875
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $6,486 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,875
Total Expenses
$6,486
Mortgage P&I
85%
$4,131
Property Taxes
16%
$798
Home Insurance
6%
$289
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0