Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.06% first-year return on $171k initial cash invested.
-10.06%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$5,341
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,341 income − $6,774 expenses = $1,433 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,341
Total Expenses
$6,774
Mortgage P&I
76%
$4,038
Property Taxes
20%
$1,051
Home Insurance
6%
$297
HOA
0%
$0
Property Management
10%
$534
CapEx
5%
$267
Vacancy
6%
$320
Maintenance
5%
$267
Other
0%
$0