Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $169k initial cash invested.
-7.58%
Cash On Cash
4.62%
Cap Rate
0.79
DSCR
$4,697
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,697 income − $5,762 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,697
Total Expenses
$5,762
Mortgage P&I
84%
$3,922
Property Taxes
6%
$272
Home Insurance
6%
$296
HOA
1%
$50
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0