Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.32% first-year return on $169k initial cash invested.
-11.32%
Cash On Cash
4.09%
Cap Rate
0.67
DSCR
$4,536
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $6,130 expenses = $1,594 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,536
Total Expenses
$6,130
Mortgage P&I
91%
$4,107
Property Taxes
12%
$545
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0