Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.69% first-year return on $169k initial cash invested.
-10.69%
Cash On Cash
4.07%
Cap Rate
0.68
DSCR
$4,894
Rent
-$1,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,894 income − $6,403 expenses = $1,509 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,894
Total Expenses
$6,403
Mortgage P&I
82%
$4,003
Property Taxes
12%
$606
Home Insurance
6%
$271
HOA
5%
$250
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0