Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $173k initial cash invested.
-10.51%
Cash On Cash
4.26%
Cap Rate
0.69
DSCR
$4,395
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $5,911 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,395
Total Expenses
$5,911
Mortgage P&I
96%
$4,220
Property Taxes
6%
$257
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0