Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.79% first-year return on $173k initial cash invested.
-9.79%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$5,970
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,970 income − $7,385 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,970
Total Expenses
$7,385
Mortgage P&I
70%
$4,169
Property Taxes
13%
$746
Home Insurance
5%
$297
HOA
10%
$622
Property Management
10%
$597
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0