Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $171k initial cash invested.
-13.48%
Cash On Cash
3.65%
Cap Rate
0.59
DSCR
$4,354
Rent
-$1,922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $6,276 expenses = $1,922 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,148
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,354
Total Expenses
$6,276
Mortgage P&I
96%
$4,181
Property Taxes
16%
$685
Home Insurance
6%
$278
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0